investorscraft@gmail.com

Intrinsic ValueInabata & Co.,Ltd. (8098.T)

Previous Close¥3,910.00
Intrinsic Value
Upside potential
Previous Close
¥3,910.00

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

Inabata & Co., Ltd. operates as a diversified specialty chemical and materials trading company with a strong presence in the information and electronics, chemicals, life sciences, and plastics sectors. The company serves as a critical intermediary, supplying advanced materials such as polarizing films, OLED components, and semiconductor-related products to global manufacturers. Its broad portfolio includes high-performance materials for LCDs, 3D printing, automotive applications, and biotechnology, positioning it as a key enabler of industrial and technological innovation. Inabata’s market position is reinforced by its deep expertise in niche chemical solutions and long-standing relationships with suppliers and clients across Asia and beyond. The company’s ability to source and distribute specialized materials for cutting-edge industries, such as electronics and energy, provides a competitive edge in a fragmented market. Additionally, its diversified revenue streams—spanning industrial chemicals, plastics, and even frozen food products—help mitigate sector-specific risks while capitalizing on growth in high-tech manufacturing and sustainable materials.

Revenue Profitability And Efficiency

Inabata reported revenue of JPY 766 billion for FY 2024, with net income of JPY 20 billion, reflecting a net margin of approximately 2.6%. Operating cash flow stood at JPY 30.2 billion, though capital expenditures were modest at JPY -4.5 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though its low beta (0.298) implies limited earnings volatility relative to the broader market.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 362.17 underscores the company’s earnings stability, supported by its diversified business lines. Operating cash flow coverage of capital expenditures (6.8x) highlights strong cash generation relative to reinvestment needs. However, the net income-to-revenue ratio indicates moderate capital efficiency, typical of trading companies with thin margins but high volume turnover.

Balance Sheet And Financial Health

Inabata maintains a solid liquidity position with JPY 51.3 billion in cash and equivalents, against total debt of JPY 62.8 billion, suggesting a manageable leverage profile. The balance sheet reflects a conservative financial structure, with debt levels unlikely to strain operations given steady cash flows and a diversified revenue base.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for advanced materials in electronics and sustainable industries, though its mature trading business limits explosive expansion. A dividend per share of JPY 125 signals a shareholder-friendly policy, with a payout ratio aligned with its stable earnings profile. Future growth may hinge on strategic partnerships or expansion into higher-margin specialty chemicals.

Valuation And Market Expectations

With a market cap of JPY 170.8 billion, Inabata trades at a P/E of approximately 8.5x, reflecting its low-beta, steady-earnings profile. The valuation suggests modest market expectations, likely pricing in limited near-term growth upside but acknowledging resilience in its core trading operations.

Strategic Advantages And Outlook

Inabata’s strengths lie in its diversified product portfolio, entrenched supplier relationships, and expertise in high-tech materials. The company is well-positioned to benefit from secular trends in electronics and green chemistry, though its outlook depends on maintaining competitive pricing and adapting to supply chain shifts. Long-term success will require balancing margin improvement with volume-driven growth in niche markets.

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