Subscribe

Chugoku Marine Paints, Ltd. (4617.T)

JPY3,690.00 +80.00 (+2.22%)
JP JPX Basic Materials Chemicals - Specialty
Address Tokyo Club Building 100-0013
Tokyo, JP
CEO Kenshi Date
Website cmp.co.jp
IPO 2001-01-01
ISIN JP3522600000

Explore sections of this company profile

Description

Chugoku Marine Paints, Ltd. operates globally as a manufacturer and supplier of a broad spectrum of coatings, encompassing marine, industrial, and container paints. The company's product portfolio features specialized solutions for vessels, yachts, pleasure boats, and marine containers, in addition to protective finishes designed for bridges and various steel structures. It also provides paints for building materials, timber flooring, and a range of construction and high-performance applications, alongside advanced functional compounds. Beyond manufacturing, the firm distributes painting-related equipment, manages and executes coating projects, and conducts inspections of surface treatments and applied finishes. Its diverse clientele spans critical industries such as shipbuilding, maritime transport, power generation, metallurgy, timber, and general construction. Established in 1917, the company maintains its headquarters in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,690.00 +80.00 (+2.22%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
369.8K
Beta
0.67
Float Shares
33.41M
Free Float %
67.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+6.61% -2.02% -4.70% -23.94% -29.88% -30.11% +46.01% +181.31% +270.44% +347.37% +1,464.68%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,690.00
DCF (Unlevered) 143.21 -96.1%
DCF (Levered) 3,340.34 -9.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.01
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Chemicals - Specialty: +4.7%
    +6.3% Q1'26: +6.7% (vs Q1'25)
  • EPS growth Chemicals - Specialty: +13.2%
    -19.9% Q1'26: -27.6% (vs Q1'25)
  • FCF margin FCF growth · Chemicals - Specialty: +44.1%
    +7.1% Q1'26: +15.3% (vs Q1'25)
  • EBIT margin Chemicals - Specialty: +8.8%
    +12.5% Q1'26: +12.1% (vs Q1'25)
  • ROIC Chemicals - Specialty: +5.6%
    +15.9% Q1'26: +14.0% (vs Q1'25)
  • Share dilution Chemicals - Specialty: +0.1%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Chemicals - Specialty: 0.18×
    0.90× Q1'26: 0.87× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.29) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6,935.80 Current price: 3,690.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
106.74B
est: 101.00B (+5.7%)
115.07B
est: 115.00B (+0.1%)
82.37B
est: 82.60B (-0.3%)
82.98B
est: 81.30B (+2.1%)
88.45B
est: 89.50B (-1.2%)
87.73B
est: 87.80B (-0.1%)
82.44B
est: 82.00B (+0.5%)
84.30B
est: 83.10B (+1.4%)
99.48B
est: 98.25B (+1.3%)
116.17B
est: 118.77B (-2.2%)
131.15B
est: 130.33B (+0.6%)
136.45B
135.45B – 137.35B
+4.7% YoY
141.56B
136.88B – 146.11B
+3.7% YoY
148.25B
143.25B – 153.84B
+4.7% YoY
154.25B
149.10B – 159.65B
+4.0% YoY
EBITDA
9.14B
est: 10.27B (-11.0%)
11.78B
est: 11.69B (+0.7%)
7.23B
est: 8.40B (-14.0%)
5.59B
est: 8.27B (-32.4%)
1.15B
est: 9.10B (-87.4%)
5.66B
est: 8.93B (-36.6%)
8.55B
est: 8.34B (+2.5%)
2.74B
est: 8.45B (-67.5%)
5.49B
est: 9.99B (-45.0%)
13.83B
est: 10.47B (+32.1%)
17.08B
est: 11.49B (+48.7%)
12.03B
11.94B – 12.11B
+4.7% YoY
12.48B
12.06B – 12.88B
+3.7% YoY
13.07B
12.63B – 13.56B
+4.7% YoY
13.60B
13.14B – 14.07B
+4.0% YoY
EBIT
7.44B
est: 8.42B (-11.6%)
10.01B
est: 9.58B (+4.5%)
5.47B
est: 6.88B (-20.5%)
3.76B
est: 6.78B (-44.5%)
-589.00M
est: 7.46B (-107.9%)
3.50B
est: 7.32B (-52.2%)
6.56B
est: 6.83B (-4.0%)
688.00M
est: 6.93B (-90.1%)
3.89B
est: 8.19B (-52.5%)
12.19B
est: 8.29B (+47.0%)
15.38B
est: 9.10B (+69.1%)
9.52B
9.45B – 9.59B
+4.7% YoY
9.88B
9.55B – 10.20B
+3.7% YoY
10.35B
10.00B – 10.74B
+4.7% YoY
10.77B
10.41B – 11.14B
+4.0% YoY
Net Income
4.75B
est: 3.14B (+51.1%)
6.50B
est: 5.17B (+25.9%)
3.64B
est: 2.41B (+51.2%)
2.45B
est: 2.04B (+19.9%)
-710.00M
est: -158.64M (-347.6%)
-72.00M
est: 1.83B (-103.9%)
3.33B
est: 3.39B (-1.7%)
257.00M
est: 376.77M (-31.8%)
3.85B
est: 3.45B (+11.6%)
9.89B
est: 13.11B (-24.6%)
13.72B
est: 13.68B (+0.3%)
11.81B
11.19B – 12.07B
-13.7% YoY
12.96B
11.77B – 13.79B
+9.7% YoY
14.08B
13.28B – 15.16B
+8.6% YoY
— – —
-100.0% YoY
SGA
21.10B
est: 20.87B (+1.1%)
25.05B
est: 23.76B (+5.4%)
20.25B
est: 17.06B (+18.7%)
18.77B
est: 16.80B (+11.8%)
19.24B
est: 18.49B (+4.1%)
19.10B
est: 18.14B (+5.3%)
17.46B
est: 16.94B (+3.1%)
17.88B
est: 17.17B (+4.1%)
19.70B
est: 20.30B (-3.0%)
22.00B
est: 23.96B (-8.2%)
25.92B
est: 26.30B (-1.4%)
27.53B
27.33B – 27.71B
+4.7% YoY
28.56B
27.62B – 29.48B
+3.7% YoY
29.91B
28.90B – 31.04B
+4.7% YoY
31.12B
30.08B – 32.21B
+4.0% YoY
EPS
71.70
est: 63.40 (+13.1%)
98.21
est: 104.20 (-5.7%)
55.49
est: 48.60 (+14.2%)
37.36
est: 41.20 (-9.3%)
-11.35
est: -3.20 (-254.7%)
-1.19
est: 37.00 (-103.2%)
58.57
est: 68.30 (-14.2%)
4.91
est: 7.60 (-35.4%)
76.67
est: 69.25 (+10.7%)
199.58
est: 264.53 (-24.6%)
276.77
est: 275.55 (+0.4%)
233.20
225.57 – 243.37
-15.4% YoY
259.70
237.34 – 278.02
+11.4% YoY
285.50
267.79 – 305.55
+9.9% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-11 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-05-08 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-05-07 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-05-01 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-27 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
13.78B
OE per share TTM
277.68
Owner's Yield
9.28%
Maintenance CapEx ratio
2.11%
Maint CapEx / Avg PPE
23.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 69 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.20% 1.27M 0.24%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.18% 674.9K 0.58%
3 State Street SPDR S&P International Small Cap ETF GWX 0.10% 887.4K 0.40%
4 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.06% 267.9K 0.48%
5 WisdomTree International SmallCap Dividend Fund DLS 0.06% 648.5K 0.58%
6 iShares MSCI Japan Small-Cap ETF SCJ 0.06% 158.0K 0.50%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.06% 327.7K 0.58%
8 WisdomTree Japan Equity UCITS ETF DXJ.L 0.04% 337.0K 0.48%
9 WisdomTree Japan Equity UCITS ETF - CHF Hedged Acc DXJD.SW 0.04% 416.0K 0.45%
10 WisdomTree Japan Equity UCITS ETF - USD Hedged Acc DXJA.L 0.04% 337.0K 0.48%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
8.29M
Shares Outstanding
49.61M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hideyuki Tanaka Senior MD of Technology and Production & Director
Hiroyuki Okimoto Senior Executive Officer, Chief of Technical Headquarter & GM of Anti Fouling Tech. Dept.
Katsunori Kobayashi Managing Director, Management and Compliance & Director male
Kenshi Date President, Chief Executive Officer & Representative Director
Koji Akiyama Managing Executive Officer & Chief of Sales Headquarter
Makoto Saito Exec. Off., Deputy GM of the Technology Div. & Functional Corrosion Prevention Technology Dept. 2
Masataka Mitsuda Exe. Officer, Deputy Chief of Sales Headquarter & Chief of Sales & Marketing Div. (Marine Coatings)
Moto Kitayaki Chief of Production Headquarter & Managing Executive Officer
Shinji Nakamura Managing Executive Officer & Head of Management Headquarters
Takao Shimizu Director of Business Strategy & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits