investorscraft@gmail.com

Intrinsic ValueKikusui Chemical Industries Co., Ltd. (7953.T)

Previous Close¥388.00
Intrinsic Value
Upside potential
Previous Close
¥388.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kikusui Chemical Industries Co., Ltd. operates in the construction materials sector, specializing in functional and finishing products for building and civil engineering applications. The company’s diversified portfolio includes exterior coatings, waterproofing solutions, fireproof materials, and civil engineering products, catering to both domestic and international markets. Its revenue model is driven by B2B sales to construction firms, contractors, and infrastructure developers, leveraging Japan’s robust construction industry while expanding its global footprint. Kikusui Chemical has established itself as a niche player with a focus on high-performance materials, differentiating through innovation and durability. The company’s market position is reinforced by its long-standing presence since 1959, technical expertise, and a reputation for reliability in demanding construction environments. While it faces competition from larger multinationals, its specialization in tailored solutions and regional distribution network provides a competitive edge in targeted segments.

Revenue Profitability And Efficiency

Kikusui Chemical reported revenue of JPY 22.4 billion for FY 2024, with net income of JPY 376 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 1.08 billion, indicating stable cash generation, though capital expenditures of JPY 565 million suggest ongoing investments in production capabilities. The company’s efficiency metrics are influenced by raw material costs and sector-specific demand cycles.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 29.95 underscores its ability to translate revenue into earnings, albeit with thin margins typical of the construction materials industry. Capital efficiency is balanced between reinvestment and maintaining liquidity, as evidenced by its JPY 4.38 billion cash reserve against JPY 2.27 billion in total debt, providing a conservative leverage profile.

Balance Sheet And Financial Health

Kikusui Chemical maintains a solid balance sheet with JPY 4.38 billion in cash and equivalents, offsetting its JPY 2.27 billion total debt. This positions the company with a net cash advantage, supporting financial flexibility. The low beta of 0.136 suggests resilience to market volatility, aligning with its stable but low-growth industry characteristics.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s infrastructure spending and overseas expansion, though the company’s modest net income indicates incremental progress. A dividend of JPY 8 per share reflects a commitment to shareholder returns, with a payout ratio that appears sustainable given its cash flow and conservative debt levels.

Valuation And Market Expectations

With a market cap of JPY 4.64 billion, the company trades at a P/E multiple that aligns with niche construction material peers. Investor expectations are likely tempered by the sector’s cyclicality, though Kikusui’s specialization and balance sheet strength may justify a stability premium.

Strategic Advantages And Outlook

Kikusui’s strategic advantages lie in its technical expertise and regional market penetration. The outlook hinges on Japan’s construction activity and potential export growth, though macroeconomic headwinds could pressure margins. Its focus on high-performance materials and prudent financial management positions it to navigate industry challenges.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount