investorscraft@gmail.com

Intrinsic ValueMitsui Chemicals, Inc. (4183.T)

Previous Close¥2,256.00
Intrinsic Value
Upside potential
Previous Close
¥2,256.00

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

Mitsui Chemicals, Inc. operates as a diversified chemical company with a strong presence in mobility, health care, food and packaging, and basic materials. The company’s Mobility segment focuses on high-performance polymers and elastomers for automotive and industrial applications, while its Health Care segment provides advanced materials for vision care, nonwoven fabrics, and dental products. In food and packaging, Mitsui offers specialized films, agrochemicals, and engineering materials, catering to global demand for sustainable solutions. The Basic Materials segment supplies essential chemicals like ethylene, polypropylene, and catalysts, serving as a backbone for industrial manufacturing. Mitsui Chemicals differentiates itself through vertical integration, R&D-driven innovation, and a global distribution network spanning Japan, Asia, the Americas, and Europe. Its market position is reinforced by long-standing customer relationships and a diversified product portfolio that mitigates sector-specific risks. The company’s strategic focus on high-margin specialty chemicals and functional materials aligns with trends in lightweight automotive components, healthcare advancements, and eco-friendly packaging.

Revenue Profitability And Efficiency

Mitsui Chemicals reported revenue of JPY 1.75 trillion for FY 2024, with net income of JPY 50 billion, reflecting a net margin of approximately 2.9%. Operating cash flow stood at JPY 161.3 billion, indicating solid cash generation despite capital expenditures of JPY 144.1 billion. The company’s profitability is tempered by input cost volatility and competitive pressures in commodity chemicals.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 262.99 underscores moderate earnings power, supported by stable demand in specialty segments. Capital efficiency is balanced, with capex focused on high-growth areas like healthcare and advanced materials. Free cash flow remains positive, though debt levels necessitate prudent allocation.

Balance Sheet And Financial Health

The balance sheet shows JPY 210.3 billion in cash against total debt of JPY 756.8 billion, indicating a leveraged but manageable position. Debt servicing is supported by consistent operating cash flows, though interest coverage metrics warrant monitoring given cyclical industry exposure.

Growth Trends And Dividend Policy

Growth is driven by innovation in high-performance materials and geographic expansion, particularly in Asia. The company maintains a shareholder-friendly dividend policy, with a JPY 150 per share payout, offering a modest yield relative to its sector peers.

Valuation And Market Expectations

With a market cap of JPY 574.2 billion and a beta of 0.61, Mitsui Chemicals is valued as a stable, low-volatility player in the specialty chemicals space. Investors likely price in steady demand for its diversified portfolio but remain cautious about margin pressures.

Strategic Advantages And Outlook

Mitsui’s strengths lie in its R&D capabilities, global supply chain, and diversified end markets. Near-term challenges include raw material inflation, but long-term opportunities in sustainable materials and healthcare innovation position the company for resilient 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