investorscraft@gmail.com

Intrinsic ValueAsahi Kasei Corporation (3407.T)

Previous Close¥1,499.50
Intrinsic Value
Upside potential
Previous Close
¥1,499.50

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

Asahi Kasei Corporation operates as a diversified chemical company with a strong presence in Japan and international markets. The company is structured into three core segments: Material, Homes, and Health Care, each contributing to its diversified revenue streams. The Material segment focuses on industrial chemicals, polymers, and electronic materials, while the Homes segment engages in construction, real estate management, and financing. The Health Care segment provides pharmaceuticals, medical devices, and diagnostic solutions, positioning the company at the intersection of innovation and essential services. Asahi Kasei’s broad product portfolio, spanning from basic chemicals to advanced healthcare solutions, underscores its adaptability across economic cycles. The company’s market position is reinforced by its technological expertise in materials science and healthcare, along with a vertically integrated approach in housing solutions. Its global footprint and R&D capabilities allow it to cater to both industrial and consumer needs, ensuring resilience against sector-specific downturns.

Revenue Profitability And Efficiency

Asahi Kasei reported revenue of JPY 2.78 trillion for FY 2024, with net income of JPY 43.8 billion, reflecting a net margin of approximately 1.6%. Operating cash flow stood at JPY 295.3 billion, indicating robust cash generation despite capital expenditures of JPY 171.95 billion. The diluted EPS of JPY 31.6 suggests moderate profitability, though margins remain pressured by input costs and segment-specific challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified operations, with the Health Care segment likely contributing higher-margin revenues. Capital efficiency is evident in its JPY 333.5 billion cash position, though total debt of JPY 955.6 billion indicates leverage. Operating cash flow coverage of capital expenditures suggests disciplined reinvestment, but debt servicing could weigh on future flexibility.

Balance Sheet And Financial Health

Asahi Kasei maintains a solid liquidity position with JPY 333.5 billion in cash and equivalents, offset by total debt of JPY 955.6 billion. The balance sheet reflects a leveraged but manageable structure, with operating cash flow providing adequate coverage for interest and reinvestment needs. The company’s diversified revenue base mitigates sector-specific risks, supporting financial stability.

Growth Trends And Dividend Policy

Growth trends are mixed, with the Health Care segment likely outpacing slower-growth industrial divisions. The dividend per share of JPY 38 signals a commitment to shareholder returns, though payout ratios remain conservative given net income levels. Future growth may hinge on innovation in high-margin healthcare and materials, alongside cyclical recovery in housing and construction.

Valuation And Market Expectations

With a market cap of JPY 1.35 trillion and a beta of 0.43, Asahi Kasei is viewed as a lower-volatility player in the materials sector. Valuation multiples likely reflect subdued earnings expectations, with investors pricing in cyclical headwinds. The stock’s defensive characteristics may appeal to those seeking stability amid broader market uncertainty.

Strategic Advantages And Outlook

Asahi Kasei’s strategic advantages lie in its diversified portfolio, R&D-driven healthcare segment, and integrated housing solutions. Near-term challenges include cost pressures in chemicals and construction, but long-term prospects are bolstered by innovation in battery materials, medical devices, and sustainable housing. The company’s ability to pivot across sectors positions it for steady, if not spectacular, growth.

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