{
  "docId": "019dd923-622b-71dc-a6dd-5fbf9530fdff",
  "docSlug": "6f751c98c9d1",
  "documentTitle": "Kao Corporation (4452.JP)",
  "authorId": "25_Oasis_Management",
  "authorName": "Oasis",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2024-04-25 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 75,
  "pageCount": 96,
  "prevPage": 74,
  "nextPage": 76,
  "slideType": "valuation_reveal",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 8,
  "notes": "The slide uses a waterfall bridge to reconcile segment valuations and net debt to arrive at an implied equity value per share.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "big_number",
    "waterfall_chart",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6dd-5fbf9530fdff/75",
  "deckHref": "/decks/019dd923-622b-71dc-a6dd-5fbf9530fdff",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6dd-5fbf9530fdff.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dd-5fbf9530fdff#slide-75",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Management focus on growth will lead to long-term value",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-0f1a-773e-97e9-641f5e0b1beb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.6,
        "x": 0.35,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Waterfall chart showing valuation components: Health & Beauty, Cosmetics, Hygiene & Living + Life Care, Chemicals, Net Debt, Equity Value, and Current Share Price.",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d7a8ecbc-d4b5-4ef8-8841-d70968594876",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.25,
        "x": 0.1,
        "y": 0.5
      },
      "kind": "metric",
      "text": "85-97% Based on DCF Valuation",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "08a686c5-1ddd-4dc1-86cc-058286eec78e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.25,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "metric",
      "text": "76% Based on SOTP Valuation",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e66ef31c-c95c-4ccf-b379-6224e62d61a0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "upside: 76-97%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-0f1a-773e-97e9-6bdd61430bde",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.1,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "1) Sum-of-the-Parts methodology; valuation of the company's consumer goods operations and its chemicals division for FY26 2) Discounted Cash Flow methodology assuming a 1% long-term growth rate and a terminal 1-year forward EV/EBITDA multiple of 16.6x based on the blended multiple of its competitors",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "44f312f9-5620-45e3-ac20-0ea1f6ee9cd1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.35,
        "x": 0.07,
        "y": 0.03
      },
      "kind": "title",
      "text": "Upside to Kao",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "91df0c21-839f-4c43-996f-d16d2f36f1cd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.75,
        "x": 0.07,
        "y": 0.12
      },
      "kind": "title",
      "text": "Management focus on growth will lead to long-term value",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8d690c3-54de-4429-9449-392354ffddb0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "5ec81ca8-8530-4605-8c39-a625d3a187b1",
      "evidence": "Waterfall chart showing valuation components: Health & Beauty, Cosmetics, Hygiene & Living + Life Care, Chemicals, Net Debt, Equity Value, and Current Share Price.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "28c2a377-d11d-42d3-ad81-79c0879429cc",
      "evidence": "The chart visually bridges segment valuations to a final equity value.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}