EN DE

Nippon Kayaku Co (NPKYY) Fair Value & Analysis

Basic Materials · US · Market cap $2.0B

NK Nippon Kayaku Co logo Nippon Kayaku Co NPKYY · US
Price$13.16
Fair Value$10.84
Upside-17.6%
Quality61/100
Watch Nippon Kayaku Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.2% net margin
Low debt · generates free cash flow
3.44% dividend yield
Ranks above peers (11/11)
Moderate moat 46/100
Evidence: High Range $9.94 – $15.73 Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 days ago

A solid business, but screening 18% overvalued on our models.

What matters now

  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from $9.94 (bear) to $15.73 (bull), base $10.84. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$13.30 $5.83 Fair Value $10.84 Aug 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 17, 2026.

How to read this chart

60‑month range $5.83 – $13.30 · fair‑value band $9.94 – $15.73 · the $13.16 price screens above the $10.84 fair value. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nippon Kayaku Co (NPKYY) currently trades at $13.16, while our model-based Fair Value estimate is $10.84, implying the stock looks roughly 17.6% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Nippon Kayaku Co generated revenue of $242B at a net margin of 10.2%. Revenue grew 23.1% year over year. It earns a return on equity of 9.0%. The balance sheet holds a net cash position of $852M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $9.94 (bear case) to $15.73 (bull case); at $13.16, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -18%, NPKYY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $2.43 $2.97 $3.60 80
Rev-Margin DCF $7.05 $11.44 $16.09 74
ROIC Compounder $6.19 $6.93 $7.55 72
All 23 models by family
DCF Models
FCF DCF $2.40 $3.00 $3.73 38
Owner Earnings $7.59 $10.01 $13.01 31
5Y Revenue Exit $7.05 $11.50 $17.09 39
5Y EBITDA Exit $8.78 $14.59 $21.17 41
5Y P/E Exit $9.49 $15.85 $22.26 38
10Y Revenue Exit $4.79 $8.15 $12.45 36
10Y EBITDA Exit $6.04 $10.06 $15.17 37
10Y P/E Exit $6.44 $10.84 $15.90 35
Earnings-Based
Graham-Dodd $8.42 $20.10 $25.93 54
PEG = 1.0 $3.51 $5.02 $6.52 46
EPV $6.19 $6.93 $7.55 59
Multiples
P/E Multiple $15.79 $21.06 $26.32 63
P/S Multiple $13.68 $18.24 $22.79 58
P/B Multiple $15.79 $21.06 $26.32 55
EV/EBIT $12.58 $16.53 $20.48 53
EV/EBITDA $15.13 $19.94 $24.74 54
EV/Revenue $11.00 $15.40 $19.80 43
Asset-Based
NCAV (Graham) $6.64 $8.90 $13.28 50
Growth DCF
Growth DCF $2.43 $2.97 $3.60 80
Rev-Margin DCF $7.05 $11.44 $16.09 74
Economic Profit
Residual Income $10.78 $11.56 $12.96 61
ROIC Compounder $6.19 $6.93 $7.55 72
Growth Earnings
Growth-Adj P/E $12.21 $17.44 $22.67 68

Widest divergence: Multiples ($18.24) versus Growth DCF ($2.97). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $242B
Revenue growth (YoY) +23.1%
Net margin 10.2%
Return on equity 9.0%
Free cash flow $4.0B FY2026
P/E ratio 13.2
More key figures
Operating margin 9.1%
EPS (TTM) $1.00
Dividend yield 3.4%
EPS growth (YoY) +87.9%
Net cash $852M FY2026

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 85

Profitability 43
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Nippon Kayaku Co., Ltd. engages in mobility and imaging, fine chemicals, and life sciences businesses in Japan. The company offers airbag inflators, micro gas generators for seatbelt pretensioners and squib; and liquid crystal display (LCD) projector and display, and x-ray analysis system components.

Full company description

Nippon Kayaku Co., Ltd. engages in mobility and imaging, fine chemicals, and life sciences businesses in Japan. The company offers airbag inflators, micro gas generators for seatbelt pretensioners and squib; and liquid crystal display (LCD) projector and display, and x-ray analysis system components. It also provides epoxy and maleimide resin, epoxy resin hardener, reactive flame retardant, acrylic acid esters, UV-curable resins for resist, resist for MEMS, cleaners for LCDs and semiconductors, and LCD sealants, as well as semiconductor manufacturing equipment, such as laminator, remover, mounter, UV irradiation equipment; colorants for inkjet printers, dyes for inkjet textile printing, inks for industrial inkjet printers, image sensor materials, dichotomous colorants for dimmable glass, near infrared absorbers, dyes for textiles and paper, colorants for resins, developers for thermal paper, and pigment derivative; and catalysts for the production of acrylic acid, acrolein, and methacrylic acid. In addition, the company offers Anti-cancer and biological drugs, cardiovascular and photodynamic diagnostic agents, in-vitro diagnostic drugs, embolization materials, pharmaceutical API and intermediates, food additives, health food ingredients, preservatives for food quality, and cleaners and disinfectants; Insecticides, herbicides, fungicides, miticides, public health insecticides, soil fumigants, and animal repellents; and engages in real estate business. The company was formerly known as Nihon Kayaku Seizou Co., Ltd. and changed its name to Nippon Kayaku Co., Ltd. in 1945. Nippon Kayaku Co., Ltd. was incorporated in 1916 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Nippon Kayaku Co reported revenue of $256B in FY2026 versus $185B in FY2022, a compound +8.5%/yr. Reported net income was $26.1B in FY2026, compounding +11.0%/yr from FY2022.

Growth Quality 61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
$256B
Latest YoY
+15.2%
Avg. growth/yr (3Y)
+8.9%
Avg. growth/yr (5Y)
+8.1%
Avg. growth/yr (22Y)
+3.2%
Revenue +8.5%/yr
FY22 $185B
FY23 $198B
FY24 $202B
FY25 $223B
FY26 $256B
Net income +11.0%/yr
FY22 $17.2B
FY23 $15.0B
FY24 $4.1B
FY25 $17.5B
FY26 $26.1B

NPKYY screens 18% overvalued. Compare with BASF SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Nippon Kayaku Co Fair Value". https://www.fairvalue-calculator.com/stock/NPKYY

Peer Group

Chemicals · 334 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Top 25%
Fair Value upside −18% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth 23% · Top 25%
Dividend yield (TTM) 3.4% · Top 25%
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 13.2× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 10 · sector 0
FUTURE 100 · sector 20
PAST 36 · sector 19
HEALTH 94 · sector 94
DIVIDEND 69 · sector 27

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Navin Fluorine International Limited NAVINFLUOR ₹8,650 ₹2,146 -75%

Compare Nippon Kayaku Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Nippon Kayaku Co (NPKYY) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $10.84 versus a price of $13.16, about −18% (overvalued).
What is the fair value of NPKYY?
Our model-based fair value for Nippon Kayaku Co is $10.84 (as of Jul 17, 2026), built from audited fundamentals. The current price is $13.16.
What is the quality score of NPKYY?
Nippon Kayaku Co has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Nippon Kayaku Co (NPKYY)?
Nippon Kayaku Co reported trailing-twelve-month revenue of about $242B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NPKYY?
The net profit margin of Nippon Kayaku Co is about 10.2%, meaning it keeps roughly 10.2% of revenue as net income. Based on the latest reported figures.
Does Nippon Kayaku Co pay a dividend?
Nippon Kayaku Co currently shows a dividend yield of about 3.44% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nippon Kayaku Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.