Yushiro (TSE:5013) Net-Net Working Capital: 円378.51 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:5013 Yushiro Inc TSE:5013
74 GF Score
Price 円2,976.00
GF Value 円2,005.59
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Yushiro Net-Net Working Capital?

Yushiro TSE:5013 +0.81% 74 Net-Net Working Capital is 円378.51 as of Mar. 2026. GuruFocus rates TSE:5013 with a GF Score™ of 74/100 and a GF Value™ of 円2,005.59 (Significantly Overvalued). The stock has 2 warning signs investors should review. Among 597 Chemicals companies, Yushiro ranks worse than 54.1% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Yushiro's Net-Net Working Capital for the quarter that ended in Mar. 2026 was 円378.51.

The industry rank for Yushiro's Net-Net Working Capital or its related term are showing as below:

TSE:5013's Price-to-Net-Net-Working-Capital is ranked worse than
54.1% of 597 companies
in the Chemicals industry
Industry Median: 8.56 vs TSE:5013: 9.60

Yushiro  (TSE:5013) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Yushiro Net-Net Working Capital Related Terms


Yushiro Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Yushiro's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Yushiro Net-Net Working Capital Chart

Yushiro Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -262.97 -220.43 104.22 289.62 378.51

Yushiro Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 175.62 210.97 250.83 378.51 309.88

TSE:5013 vs DOW: Net-Net Working Capital Comparison

For the Chemicals subindustry, Yushiro's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Yushiro Price-to-Net-Net-Working-Capital vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Yushiro's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Yushiro's Price-to-Net-Net-Working-Capital falls into.


TSE:5013
74GF Score
Yushiro Inc TSE:5013
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Yushiro Net-Net Working Capital Calculation

Yushiro's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Mar. 2026 is calculated as

Net-Net Working Capital(A: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(12486+0.75 * 8149+0.5 * 7104-17057
-0-163)/13.024
=378.51

Yushiro's Net-Net Working Capital (NNWC) per share for the quarter that ended in Mar. 2026 is calculated as

Net-Net Working Capital(Q: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(12486+0.75 * 8149+0.5 * 7104-17057
-0-163)/13.024
=378.51

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of 円378.51 mean?
Yushiro (TSE:5013) has a Net-Net Working Capital of 円378.51 as of Mar. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Yushiro According to the industry distribution chart, Yushiro ranks #323 out of 597 companies in the Chemicals industry, placing it in the top 54.1%.
Is Yushiro's Net-Net Working Capital too high?
Yushiro's current Net-Net Working Capital is 円378.51. Based on the distribution chart, Yushiro ranks #323 out of 597 companies in the Chemicals industry, which is below the industry midpoint. Overall, Yushiro has a GF Score™ of 74/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Yushiro's Net-Net Working Capital compare to DOW?
According to the Chemicals industry distribution chart, Yushiro ranks #323 out of 597 companies for Net-Net Working Capital. This places Yushiro in the lower half of its industry. The industry median Net-Net Working Capital is 8.56. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Chemicals company?
The median Net-Net Working Capital among Chemicals companies is 8.56, based on 597 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Yushiro For the Chemicals industry, the median Net-Net Working Capital is 8.56 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Yushiro's current Net-Net Working Capital is 円378.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Yushiro stock overvalued right now?
Based on GuruFocus' analysis, Yushiro (TSE:5013) is currently considered Significantly Overvalued. The stock's GF Value™ is 円2,005.59, compared to a current price of 円2,976.00 — trading 48.4% above its estimated fair value. The current Net-Net Working Capital is 円378.51. Yushiro's overall GF Score™ is 74/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Yushiro (TSE:5013), the current Net-Net Working Capital is 円378.51 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Yushiro (TSE:5013) Overvalued in 2026?

Based on GuruFocus' analysis, Yushiro stock appears to be overvalued. The current stock price of 円2,976.00 is trading 48.4% above its estimated GF Value™ of 円2,005.59. GuruFocus considers Yushiro to be Significantly Overvalued.

Key valuation signals for TSE:5013:

  • Net-Net Working Capital: 円378.51
  • GF Value™: 円2,005.59 vs. price of 円2,976.00 (48.4% above fair value)
  • GF Score™: 74/100 with 2 warning signs

No single metric tells the full story. See the TSE:5013 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Yushiro Business Description

Address 2-34-16 Chidori, Ota-ku, Tokyo, JPN, 146-8510
Yushiro Inc engages in the production and sale of metalworking oils and fluids, and chemicals for building maintenance. The main business of the company consists of the manufacture and distribution of metal working fluids, which includes cutting fluids, plastic forming fluids, surface preparation agents and aluminum mold release agent.
74GF Score

Get the complete analysis for TSE:5013

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円2,976.00
Price
円2,005.59
GF Value