investorscraft@gmail.com

Intrinsic ValueShin-Etsu Polymer Co.,Ltd. (7970.T)

Previous Close¥2,017.00
Intrinsic Value
Upside potential
Previous Close
¥2,017.00

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

Shin-Etsu Polymer Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio of polyvinyl chloride (PVC) and silicone-based products. The company serves high-growth industries such as automotive, semiconductors, medical devices, and construction through its four core segments: Precision Molding Products, Electronic Devices, Housing and Living Materials, and Others. Its product range includes touch-sensitive components, conductive polymers, medical-grade silicone tubes, and infrastructure materials, positioning it as a critical supplier in both industrial and consumer applications. The company benefits from its affiliation with Shin-Etsu Chemical Co., Ltd., leveraging R&D synergies and supply chain efficiencies. With a strong foothold in Japan and international markets, Shin-Etsu Polymer maintains a competitive edge through technological innovation and high-performance material solutions tailored to evolving industry demands. Its niche expertise in conductive and flexible polymer applications allows it to capitalize on trends in electronics miniaturization and sustainable infrastructure development.

Revenue Profitability And Efficiency

For the fiscal year ending March 2025, Shin-Etsu Polymer reported revenue of JPY 110.6 billion, with net income of JPY 9.4 billion, reflecting a net margin of approximately 8.5%. Operating cash flow stood at JPY 16.0 billion, while capital expenditures totaled JPY 10.9 billion, indicating disciplined reinvestment in production capabilities. The company maintains a debt-free balance sheet, underscoring its financial prudence.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 116.37, supported by stable demand across its key segments. With no debt and JPY 44.9 billion in cash reserves, Shin-Etsu Polymer exhibits strong capital efficiency, allowing flexibility for strategic investments or shareholder returns. Its asset-light model and focus on high-margin specialty products contribute to consistent earnings performance.

Balance Sheet And Financial Health

Shin-Etsu Polymer’s balance sheet remains robust, with JPY 44.9 billion in cash and equivalents and zero debt, reflecting a conservative financial strategy. This liquidity position provides ample buffer for operational needs and growth initiatives. The absence of leverage enhances resilience against macroeconomic volatility, particularly in its cyclical end markets.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by demand for advanced polymer solutions in electronics and infrastructure. Its dividend per share of JPY 52 suggests a moderate payout ratio, balancing shareholder returns with reinvestment needs. Future growth may hinge on expansion in high-tech applications and geographic diversification.

Valuation And Market Expectations

With a market capitalization of JPY 129.4 billion and a beta of 0.40, Shin-Etsu Polymer is perceived as a lower-volatility player in the specialty chemicals sector. Investors likely value its stable cash flows, niche market positioning, and strong parent-company backing, though growth expectations appear tempered given its mature industry segments.

Strategic Advantages And Outlook

Shin-Etsu Polymer’s strategic advantages include its technological expertise in conductive polymers, diversified end-market exposure, and synergistic ties to Shin-Etsu Chemical. The outlook remains stable, with potential upside from innovation in electronic components and sustainable materials. However, reliance on industrial demand cycles and raw material price fluctuations warrants monitoring.

Sources

Company filings, Bloomberg

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