Data is not available at this time.
Dowa Holdings Co., Ltd. operates as a diversified industrial materials company with a strong focus on environmental management, nonferrous metals, and advanced electronic materials. The company’s core revenue model is built on recycling and resource recovery, high-purity metal production, and specialized industrial solutions. Its Environmental Management & Recycling segment provides critical waste treatment and soil remediation services, positioning Dowa as a leader in Japan’s circular economy. The Nonferrous Metals segment leverages extensive metallurgical expertise to supply gold, silver, copper, and rare metals, catering to industrial and technology sectors. Meanwhile, the Electronic Materials segment supports semiconductor and LED manufacturing with high-purity substrates and powders, reinforcing its role in global supply chains. Dowa’s vertical integration and technological capabilities in metal processing and heat treatment further enhance its competitive edge. With a legacy dating back to 1884, the company maintains a stable market position through diversified operations and long-term client relationships in automotive, electronics, and infrastructure sectors.
Dowa reported revenue of JPY 717.2 billion for FY 2024, with net income of JPY 27.9 billion, reflecting a steady operational performance. The company’s diluted EPS stood at JPY 467.89, supported by efficient cost management and stable demand in its core segments. Operating cash flow was robust at JPY 118.6 billion, though capital expenditures of JPY 36.4 billion indicate ongoing investments in capacity and sustainability initiatives.
The company demonstrates solid earnings power, driven by its diversified industrial operations and recycling-focused segments. Operating cash flow significantly exceeds net income, highlighting strong cash conversion. Capital efficiency is balanced, with moderate capex directed toward maintaining technological leadership and environmental compliance, though further details on ROIC are needed for a full assessment.
Dowa’s balance sheet remains stable, with JPY 75.1 billion in cash and equivalents against total debt of JPY 112.8 billion, indicating manageable leverage. The company’s liquidity position is adequate, supported by consistent cash flow generation. Debt levels appear reasonable relative to its market cap of JPY 269.3 billion, suggesting financial flexibility for strategic initiatives.
Growth is likely tied to global demand for nonferrous metals and recycling services, though cyclicality in commodity prices poses risks. The company maintains a shareholder-friendly dividend policy, with a dividend per share of JPY 150, offering a modest yield. Future growth may hinge on expansion in high-purity materials and environmental solutions, but explicit guidance is limited.
With a beta of 0.588, Dowa exhibits lower volatility compared to the broader market, reflecting its stable industrial focus. The current valuation aligns with its steady earnings and cash flow profile, though sector-specific multiples would provide deeper context. Market expectations likely center on sustained demand for metals and recycling services, balanced by macroeconomic uncertainties.
Dowa’s strategic advantages include its integrated operations, long-standing expertise in metallurgy, and leadership in environmental recycling. The outlook is cautiously optimistic, with opportunities in circular economy initiatives and advanced materials offsetting potential commodity price fluctuations. Continued focus on R&D and sustainability could further solidify its market position.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |