investorscraft@gmail.com

Intrinsic ValueSumitomo Osaka Cement Co., Ltd. (5232.T)

Previous Close¥4,169.00
Intrinsic Value
Upside potential
Previous Close
¥4,169.00

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

Sumitomo Osaka Cement Co., Ltd. operates as a diversified materials company with a strong foothold in Japan's construction and industrial sectors. Its core business revolves around cement production, including ready-mix concrete and specialized solidification materials, while also supplying limestone, dolomite, and other mineral resources for industrial applications. The company has expanded into high-growth segments such as optoelectronics, advanced materials, and battery cathode materials, positioning itself as a multifaceted supplier in both traditional and emerging markets. With a century-long legacy, Sumitomo Osaka Cement leverages its expertise in material science to serve infrastructure, semiconductor manufacturing, and environmental solutions. Its vertically integrated operations—from raw material extraction to advanced product development—enhance cost efficiency and supply chain resilience. The company maintains a competitive edge through R&D-driven innovations, including eco-friendly construction materials and specialized components for high-tech industries. While cement remains its revenue backbone, strategic diversification mitigates cyclical risks and capitalizes on Japan's infrastructure renewal and global demand for advanced materials.

Revenue Profitability And Efficiency

Sumitomo Osaka Cement reported revenue of ¥222.5 billion for FY2024, with net income of ¥15.3 billion, reflecting a net margin of approximately 6.9%. Operating cash flow stood at ¥43.7 billion, though capital expenditures of ¥28.9 billion indicate ongoing investments in capacity and R&D. The company’s profitability metrics suggest stable operational efficiency in its core cement business, supplemented by higher-margin advanced materials.

Earnings Power And Capital Efficiency

The company generated diluted EPS of ¥447.84, supported by disciplined cost management and diversified revenue streams. Its optoelectronics and battery materials segments likely contribute to higher returns on capital, though cement and mineral resources dominate the asset base. Capital expenditures are strategically aligned with growth in high-tech applications, balancing reinvestment needs with cash flow generation.

Balance Sheet And Financial Health

Sumitomo Osaka Cement holds ¥18.7 billion in cash against total debt of ¥79.5 billion, indicating moderate leverage. The debt-to-equity ratio appears manageable given stable cash flows from core operations. The balance sheet reflects a traditional industrial profile, with asset-heavy operations offset by long-term contracts and government-backed infrastructure demand.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy, with a payout of ¥120 per share, yielding approximately 2-3% based on recent share prices. Growth is driven by infrastructure projects in Japan and export opportunities for mineral resources, while advanced materials and battery components offer long-term upside. Revenue growth remains tied to construction cycles, but diversification provides resilience.

Valuation And Market Expectations

With a market cap of ¥122.8 billion, the stock trades at a P/E ratio of around 8x, reflecting its status as a value-oriented industrial play. Low beta (0.168) suggests defensive characteristics, though investors likely price in limited near-term catalysts beyond Japan’s infrastructure spending and niche material demand.

Strategic Advantages And Outlook

Sumitomo Osaka Cement’s strengths lie in its integrated supply chain, R&D capabilities, and strategic diversification. Challenges include exposure to construction cyclicality and energy costs. The outlook is stable, supported by Japan’s infrastructure needs and global demand for advanced materials, but margins may face pressure from input cost volatility.

Sources

Company annual reports, Bloomberg financial 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