investorscraft@gmail.com

Intrinsic ValueAstena Holdings Co., Ltd. (8095.T)

Previous Close¥478.00
Intrinsic Value
Upside potential
Previous Close
¥478.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Astena Holdings Co., Ltd. operates as a diversified pharmaceutical and chemical company in Japan, structured across four key divisions: Fine Chemicals, Medical, Health & Beauty Care & Food, and Industrial Chemicals. The Fine Chemical division focuses on active pharmaceutical ingredients and medical supplies, serving critical therapeutic areas like anti-inflammatory and analgesic treatments. The Medical division supports drug development and sells medical equipment, leveraging biotechnology expertise. The Health & Beauty Care & Food division capitalizes on Japan’s growing demand for functional foods and cosmetics, offering OEM production and direct-to-consumer sales. The Industrial Chemicals division supplies specialized chemicals for electronics and semiconductors, aligning with Japan’s advanced manufacturing sector. Astena’s vertically integrated model and long-standing industry presence since 1914 provide stability, though its diversified approach exposes it to varying sector dynamics. While not a market leader in any single segment, its niche expertise in pharmaceutical intermediates and surface finishing chemicals offers competitive differentiation.

Revenue Profitability And Efficiency

Astena reported revenue of JPY 57.99 billion for FY2024, but net income declined to a loss of JPY 2.53 billion, reflecting operational challenges or sector-specific headwinds. Operating cash flow remained positive at JPY 4.85 billion, suggesting core operations generate liquidity despite profitability pressures. Capital expenditures of JPY 2.84 billion indicate ongoing investments, likely in manufacturing or R&D, though efficiency metrics require deeper analysis given the net loss.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 63.18 underscores earnings weakness, possibly tied to cost inflation or division-specific underperformance. Operating cash flow coverage of capital expenditures (1.7x) signals adequate near-term liquidity, but sustained losses may strain capital efficiency. The negative beta (-0.091) suggests low correlation with broader markets, potentially reflecting defensive demand for its pharmaceutical products.

Balance Sheet And Financial Health

Astena holds JPY 6.10 billion in cash against JPY 14.94 billion in total debt, indicating moderate leverage. The debt-to-equity ratio is not provided, but the cash position covers 41% of debt, implying manageable obligations. Negative net income may pressure leverage metrics if prolonged, but the stable operating cash flow provides a buffer.

Growth Trends And Dividend Policy

The dividend payout of JPY 18 per share suggests a commitment to shareholder returns despite the net loss, possibly supported by cash reserves. Growth prospects hinge on divisional performance, with functional foods and semiconductor chemicals likely drivers. Historical trends are unclear, but the FY2024 loss warrants caution on near-term expansion.

Valuation And Market Expectations

At a market cap of JPY 18.77 billion, the company trades at a low revenue multiple (~0.32x), reflecting skepticism about earnings recovery. The negative EPS and niche market positioning may limit valuation upside until profitability improves.

Strategic Advantages And Outlook

Astena’s strengths lie in its diversified revenue streams and entrenched position in Japanese pharmaceutical and chemical supply chains. However, turnaround efforts are needed to address profitability. Long-term opportunities exist in biotechnology and functional foods, but execution risks persist. The outlook remains cautious pending clearer signs of divisional stabilization.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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