investorscraft@gmail.com

Intrinsic ValueCanox Corporation (8076.T)

Previous Close¥1,981.00
Intrinsic Value
Upside potential
Previous Close
¥1,981.00

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

Canox Corporation operates as a key player in Japan's steel and non-ferrous metals processing sector, specializing in a diversified portfolio of steel products. The company serves industrial, construction, and agricultural markets with offerings such as hot-rolled and cold-rolled steel sheets, structural pipes, and specialized galvanized products. Its vertically integrated supply chain and long-standing expertise since 1897 position it as a reliable supplier in both domestic and international markets. Canox differentiates itself through high-corrosion-resistant and custom-coated steel solutions, catering to niche demand in infrastructure and manufacturing. While the steel industry is cyclical and competitive, Canox maintains stability through diversified product applications and longstanding client relationships. Its focus on value-added processing, rather than commodity-grade output, provides a margin buffer against raw material volatility. The company’s Nagoya headquarters strategically situates it near industrial hubs, reinforcing logistical efficiency in Japan’s manufacturing heartland.

Revenue Profitability And Efficiency

Canox reported revenue of JPY 173.0 billion for FY2025, with net income of JPY 1.99 billion, reflecting modest profitability in a capital-intensive industry. Operating cash flow of JPY 4.67 billion underscores operational resilience, though capital expenditures were minimal at JPY -63 million, suggesting a focus on maintaining existing capacity rather than aggressive expansion. The company’s ability to generate positive cash flow despite debt leverage highlights disciplined cost management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 218.05 indicates stable earnings power, supported by a diversified product mix and operational scale. The company’s low beta (0.163) suggests earnings are less volatile than broader markets, typical for a mature industrial supplier. However, elevated total debt (JPY 31.67 billion) against cash reserves (JPY 5.23 billion) implies reliance on leverage, necessitating careful liquidity monitoring.

Balance Sheet And Financial Health

Canox’s balance sheet shows JPY 5.23 billion in cash against JPY 31.67 billion in total debt, indicating leveraged but manageable financial positioning. The company’s market capitalization of JPY 16.06 billion reflects investor confidence in its ability to service obligations, though debt-to-equity metrics warrant scrutiny during industry downturns. Steady operating cash flow provides a cushion for debt servicing.

Growth Trends And Dividend Policy

Growth appears tempered, with minimal capex signaling a focus on steady-state operations. A dividend of JPY 101 per share aligns with a shareholder-friendly policy, offering a yield competitive within the materials sector. The lack of significant reinvestment suggests prioritization of stability over aggressive growth, fitting for a mature player in a cyclical industry.

Valuation And Market Expectations

At a market cap of JPY 16.06 billion, Canox trades at a P/E multiple reflective of its niche positioning and moderate growth prospects. The low beta implies market perception of lower risk, though valuation may be constrained by sector-wide margin pressures and Japan’s stagnant industrial demand.

Strategic Advantages And Outlook

Canox’s century-long expertise and specialized product range provide a competitive moat in corrosion-resistant and fabricated steel. Near-term challenges include raw material cost fluctuations and regional demand variability, but its asset-light processing model and loyal customer base position it for sustained profitability. Strategic focus on high-margin segments and operational efficiency will be critical to navigating industry headwinds.

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