investorscraft@gmail.com

Intrinsic ValueTaiheiyo Cement Corporation (5233.T)

Previous Close¥4,239.00
Intrinsic Value
Upside potential
Previous Close
¥4,239.00

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

Taiheiyo Cement Corporation is a leading player in Japan's construction materials sector, with diversified operations spanning cement production, mineral resources, environmental solutions, and construction materials. The company generates revenue primarily through its Cement segment, which supplies ordinary Portland cement, specialty cement, and ready-mixed concrete, catering to infrastructure and commercial construction demand. Its Mineral Resources segment provides limestone aggregates and industrial minerals, while the Environmental segment focuses on waste recycling and flue gas desulfurization, aligning with Japan’s sustainability goals. The Construction Materials segment produces precast concrete and fireproof materials, reinforcing its vertical integration. Taiheiyo Cement holds a strong domestic market position, supported by its long-established brand and extensive distribution network. Internationally, it competes in niche markets, leveraging its environmental technologies. The company’s diversified revenue streams and focus on circular economy initiatives position it as a resilient player amid fluctuating construction cycles.

Revenue Profitability And Efficiency

Taiheiyo Cement reported revenue of JPY 886.3 billion for FY 2024, with net income of JPY 43.3 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 140.5 billion, indicating solid cash generation. Capital expenditures of JPY 87.4 billion suggest ongoing investments in production capacity and environmental technologies, balancing growth with efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 371.08 demonstrates moderate earnings power, supported by stable demand in core markets. Its ability to generate JPY 140.5 billion in operating cash flow against JPY 87.4 billion in capex highlights disciplined capital allocation, though high total debt of JPY 395.3 billion warrants monitoring for leverage risks.

Balance Sheet And Financial Health

Taiheiyo Cement’s balance sheet shows JPY 80.1 billion in cash and equivalents against JPY 395.3 billion in total debt, indicating a leveraged but manageable position. The company’s market capitalization of JPY 407.6 billion suggests investors price in its operational scale and sector positioning, though debt servicing remains a focus area.

Growth Trends And Dividend Policy

Growth is driven by domestic infrastructure demand and environmental recycling initiatives. The company paid a dividend of JPY 80 per share, reflecting a commitment to shareholder returns, though payout ratios remain conservative given reinvestment needs in sustainability projects.

Valuation And Market Expectations

With a beta of 0.576, Taiheiyo Cement exhibits lower volatility relative to the market. Its valuation reflects steady but slow-growth expectations, with investors likely pricing in its cyclical exposure to construction activity and long-term environmental opportunities.

Strategic Advantages And Outlook

Taiheiyo Cement’s strategic advantages include its diversified operations, vertical integration, and leadership in waste recycling technologies. The outlook remains stable, supported by Japan’s infrastructure maintenance needs and global sustainability trends, though competitive pressures and input cost volatility pose risks.

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