investorscraft@gmail.com

Intrinsic ValueSankyo Kasei Corporation (8138.T)

Previous Close¥4,580.00
Intrinsic Value
Upside potential
Previous Close
¥4,580.00

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

Sankyo Kasei Corporation operates as a diversified chemical and materials company with a strong presence in Japan and select international markets. The company specializes in manufacturing and trading chemicals, synthetic resins, dyes, pigments, and paints, catering to industrial and consumer applications. Its product portfolio extends to building materials, electrical equipment, and processed foods, reflecting a broad yet synergistic business model. The firm also engages in research and development, ensuring innovation in surfactants for textiles and resins for adhesives, which strengthens its competitive edge. With a foundation dating back to 1946, Sankyo Kasei has established a reputable market position, supported by its integrated supply chain and diversified revenue streams. The company’s involvement in packaging films and printing works further diversifies its industrial footprint, making it a resilient player in the specialty chemicals sector. Its rental business and international trade operations add stability, reducing reliance on any single market segment.

Revenue Profitability And Efficiency

Sankyo Kasei reported revenue of JPY 26.23 billion for FY 2024, with net income of JPY 346.7 million, reflecting modest profitability in a competitive sector. The diluted EPS stood at JPY 259.56, indicating reasonable earnings distribution. Operating cash flow was JPY 1.19 billion, supported by efficient working capital management, while capital expenditures were minimal at JPY -63.3 million, suggesting a lean operational approach.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive operating cash flow despite moderate net income. With negligible total debt of JPY 10.8 million and cash reserves of JPY 2.46 billion, Sankyo Kasei maintains strong capital efficiency. Its low beta of 0.121 indicates stability, though it may reflect limited growth momentum compared to peers.

Balance Sheet And Financial Health

Sankyo Kasei’s balance sheet is robust, with cash and equivalents significantly outweighing its minimal debt. This conservative financial structure provides flexibility for strategic investments or weathering downturns. The company’s equity base remains solid, supported by JPY 3.05 billion in market capitalization, reflecting investor confidence in its financial health.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing stability over aggressive expansion. The dividend per share of JPY 90 suggests a shareholder-friendly policy, though the payout ratio remains sustainable given the firm’s low leverage and strong liquidity position. Future growth may hinge on R&D-driven product innovation or geographic diversification.

Valuation And Market Expectations

With a market cap of JPY 3.05 billion, Sankyo Kasei trades at a modest valuation, likely reflecting its niche market position and subdued growth prospects. The low beta implies limited sensitivity to market volatility, appealing to risk-averse investors. Market expectations seem aligned with the company’s steady but unremarkable performance trajectory.

Strategic Advantages And Outlook

Sankyo Kasei’s diversified product lines and strong balance sheet provide resilience against sector volatility. Its long-standing industry presence and R&D capabilities offer a foundation for incremental innovation. The outlook remains stable, though broader adoption of sustainable chemicals or expansion into high-growth markets could unlock additional value. The company’s conservative approach ensures sustainability but may limit upside potential.

Sources

Company filings, market data

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