investorscraft@gmail.com

Intrinsic ValueKatakura Industries Co.,Ltd. (3001.T)

Previous Close¥2,934.00
Intrinsic Value
Upside potential
Previous Close
¥2,934.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Katakura Industries Co., Ltd. operates as a diversified conglomerate with core segments spanning textiles, pharmaceuticals, machinery, real estate, and life solutions. The company’s textile division specializes in functional fibers like Solvron and NITIVY ALF, alongside undergarments and hosiery, catering to niche markets with high-performance materials. Its pharmaceutical arm focuses on cardiovascular treatments, including Frandol for angina pectoris, leveraging Japan’s aging population trends. The machinery segment produces firefighting equipment, agricultural machinery, and environmental washers, serving industrial and public safety needs. Real estate operations include commercial facility management and land development, while life solutions encompass nursing care equipment and specialty retail. Katakura’s multi-sector presence provides revenue diversification, though its market share in each segment remains modest compared to specialized peers. The company’s historical roots in silk spinning (founded in 1873) underscore its adaptability, but its conglomerate structure may limit focused growth in competitive sectors like pharmaceuticals or advanced textiles.

Revenue Profitability And Efficiency

Katakura reported revenue of ¥39.4 billion for FY 2024, with net income of ¥3.5 billion, reflecting an 8.9% net margin. Operating cash flow stood at ¥5.6 billion, supported by stable cash generation from its diversified operations. Capital expenditures of ¥2.1 billion suggest moderate reinvestment, though the company maintains a conservative approach with high cash reserves relative to debt.

Earnings Power And Capital Efficiency

Diluted EPS of ¥107.7 indicates steady earnings power, though the company’s capital efficiency is tempered by its conglomerate structure. The pharmaceutical and real estate segments likely contribute disproportionately to profitability, while textiles and machinery face higher operational costs. Low beta (0.20) suggests earnings stability but limited growth alignment with broader markets.

Balance Sheet And Financial Health

Katakura’s balance sheet is robust, with ¥30.4 billion in cash and equivalents against ¥9.8 billion in total debt, yielding a net cash position. This liquidity supports dividend payments and selective investments, though the company’s asset-heavy model (e.g., real estate) may constrain agility.

Growth Trends And Dividend Policy

Growth appears muted, with revenue flatlining in recent years. A dividend of ¥50 per share implies a payout ratio of ~46%, balancing shareholder returns with retention for niche expansions, such as nursing care or functional textiles.

Valuation And Market Expectations

At a market cap of ¥69.6 billion, the stock trades at ~19.7x trailing earnings, a premium justified by its net cash position and defensive sectors. However, lack of clear growth catalysts may limit upside.

Strategic Advantages And Outlook

Katakura’s diversification mitigates sector-specific risks, and its cash reserves provide flexibility. However, without a dominant market position in any segment, long-term competitiveness depends on targeted innovations, particularly in pharmaceuticals or high-value textiles.

Sources

Company description, financial data from disclosed filings (FY 2024), market data from JPX.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount