investorscraft@gmail.com

Intrinsic ValueSoda Nikka Co., Ltd. (8158.T)

Previous Close¥1,168.00
Intrinsic Value
Upside potential
Previous Close
¥1,168.00

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

Soda Nikka Co., Ltd. operates as a diversified chemical trading company with a strong presence in Japan and across Asia. The company specializes in the distribution of a broad portfolio of industrial chemicals, including caustic soda, sodium carbonate, and petrochemical derivatives, serving industries such as manufacturing, construction, and environmental services. Its revenue model hinges on bulk chemical trading, supplemented by value-added services like facility design, waste treatment solutions, and logistics materials. Soda Nikka differentiates itself through a vertically integrated approach, combining chemical distribution with engineering and construction capabilities, which enhances customer stickiness and cross-selling opportunities. The firm competes in a fragmented but mature market, leveraging its long-standing relationships and regional expertise to maintain a stable market share. While not a dominant player, its diversified product mix and operational flexibility provide resilience against sector-specific downturns.

Revenue Profitability And Efficiency

In FY2024, Soda Nikka reported revenue of ¥64.1 billion, with net income of ¥1.85 billion, reflecting a net margin of approximately 2.9%. Operating cash flow stood at ¥3.43 billion, indicating reasonable liquidity generation. Capital expenditures of ¥2.5 billion suggest ongoing investments in operational infrastructure, though the company maintains a conservative approach to spending relative to its cash reserves.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥81.05 underscores modest but stable earnings power. With a capital expenditure-to-operating cash flow ratio of 0.73, Soda Nikka demonstrates disciplined capital allocation, prioritizing maintenance and incremental upgrades over aggressive expansion. Its asset-light trading model supports capital efficiency, though margins remain constrained by competitive pricing pressures in the chemical distribution sector.

Balance Sheet And Financial Health

Soda Nikka’s balance sheet is solid, with ¥9.7 billion in cash and equivalents against ¥6.17 billion of total debt, yielding a net cash position. This conservative leverage profile provides flexibility to navigate cyclical demand fluctuations. The absence of significant debt maturities in the near term further bolsters financial stability.

Growth Trends And Dividend Policy

Revenue growth has been muted, consistent with the mature nature of the chemical trading industry. The company’s dividend payout of ¥22 per share reflects a commitment to shareholder returns, though yield remains modest. Future growth may hinge on niche market expansions or operational synergies rather than broad-based demand surges.

Valuation And Market Expectations

At a market cap of ¥24.1 billion, the stock trades at a P/E of ~13x, aligning with sector peers. The low beta of 0.123 suggests limited sensitivity to broader market volatility, typical for a stable but low-growth business. Investors likely price in steady cash flows rather than rapid expansion.

Strategic Advantages And Outlook

Soda Nikka’s regional expertise and diversified product suite mitigate single-market risks. Its integration of trading and engineering services offers a competitive edge in customer retention. However, the outlook remains cautious due to margin pressures from input cost volatility and stagnant demand in key end-markets like construction and manufacturing.

Sources

Company disclosure, FY2024 financial statements

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