investorscraft@gmail.com

Intrinsic ValuePacific Metals Co., Ltd. (5541.T)

Previous Close¥2,938.00
Intrinsic Value
Upside potential
Previous Close
¥2,938.00

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

Pacific Metals Co., Ltd. operates in the industrial materials sector, specializing in the production and sale of ferro-nickel and ferro-nickel slag products. The company serves as a key supplier of raw materials for stainless steel manufacturing, leveraging its expertise in metallurgical processes. Its product portfolio includes high-quality ferro-nickel, which is essential for corrosion-resistant steel alloys, and mineral slag products used in construction and industrial applications. Additionally, Pacific Metals engages in waste recycling, contributing to sustainable resource utilization. The company also diversifies its revenue streams through the trading of cast forged steel products and industrial machinery. Operating primarily in Japan with international reach, Pacific Metals holds a niche position in the ferro-nickel market, competing on product quality and reliability. Its long-standing presence since 1949 underscores its established relationships with stainless steel producers and industrial clients. The company’s integrated approach—combining production, recycling, and trading—enhances its resilience against commodity price fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Pacific Metals reported revenue of JPY 15.52 billion, reflecting its core industrial operations. However, the company faced challenges with a net loss of JPY 1.07 billion and diluted EPS of -JPY 55.07, indicating margin pressures. Operating cash flow stood at JPY 2.79 billion, suggesting operational liquidity, while capital expenditures of JPY 559 million were modest, focusing on maintenance rather than expansion.

Earnings Power And Capital Efficiency

The negative net income highlights earnings volatility, likely tied to input cost dynamics or demand shifts in the stainless steel sector. Despite this, the company maintains a strong cash position of JPY 21.76 billion, which supports liquidity. With minimal total debt of JPY 22 million, Pacific Metals exhibits a conservative capital structure, reducing financial risk.

Balance Sheet And Financial Health

Pacific Metals boasts a robust balance sheet, underscored by JPY 21.76 billion in cash and equivalents against negligible debt. This positions the company favorably to navigate cyclical downturns. The low debt-to-equity ratio reflects prudent financial management, though the net loss warrants scrutiny of cost controls and pricing strategies.

Growth Trends And Dividend Policy

The company’s recent performance suggests stagnation, with revenue growth constrained by market conditions. Notably, Pacific Metals maintained a dividend of JPY 135 per share, signaling commitment to shareholder returns despite profitability challenges. Future growth may hinge on commodity price recovery or diversification into higher-margin recycling activities.

Valuation And Market Expectations

With a market cap of JPY 33.15 billion and a beta of 0.835, Pacific Metals is perceived as relatively stable but exposed to industrial cycles. The negative earnings and modest revenue base suggest subdued market expectations, though its strong cash reserves could attract value-oriented investors.

Strategic Advantages And Outlook

Pacific Metals benefits from its niche expertise and long-term client relationships in the ferro-nickel market. Its recycling initiatives align with global sustainability trends, offering potential growth avenues. However, the outlook remains cautious due to earnings volatility and reliance on stainless steel demand. Strategic cost optimization and recycling expansion could enhance resilience.

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