investorscraft@gmail.com

Intrinsic ValueKawada Technologies, Inc. (3443.T)

Previous Close¥4,675.00
Intrinsic Value
Upside potential
Previous Close
¥4,675.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kawada Technologies, Inc. operates as a diversified industrial player in Japan, specializing in steel construction, civil engineering, architecture, and IT services. The company's Steel Construction segment focuses on fabricating and erecting steel bridges and building structures, while its Civil Engineering segment delivers pre-stressed concrete solutions and bridge maintenance services. Its Architecture segment provides innovative construction solutions, including pre-engineered metal buildings and sustainable rainwater storage systems. Additionally, Kawada offers ICT solutions, industrial robots, and aviation services, positioning itself as a multifaceted infrastructure and technology provider. The company’s diversified portfolio allows it to serve a broad range of clients, from public infrastructure projects to private sector developments, reinforcing its resilience against sector-specific downturns. With nearly a century of operations, Kawada has established a strong reputation in Japan’s construction and engineering sectors, leveraging its expertise in high-precision fabrication and sustainable building technologies to maintain a competitive edge.

Revenue Profitability And Efficiency

Kawada Technologies reported revenue of JPY 129.1 billion for FY 2024, with net income of JPY 7.5 billion, reflecting a steady operational performance. The company generated JPY 13.3 billion in operating cash flow, demonstrating efficient working capital management. Capital expenditures were modest at JPY 2.3 billion, indicating disciplined reinvestment strategies. The diluted EPS of JPY 433.06 underscores its profitability on a per-share basis.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 5.8% highlights its ability to convert revenue into earnings effectively. With JPY 16.1 billion in cash and equivalents, Kawada maintains liquidity to support operations and strategic initiatives. The balance between JPY 29.9 billion in total debt and its cash position suggests manageable leverage, supporting stable capital efficiency.

Balance Sheet And Financial Health

Kawada’s balance sheet reflects a solid financial position, with JPY 16.1 billion in cash and equivalents against JPY 29.9 billion in total debt. This indicates a prudent approach to leverage, with sufficient liquidity to meet obligations. The company’s market capitalization of JPY 60.7 billion aligns with its mid-cap industrial sector peers, suggesting stable investor confidence.

Growth Trends And Dividend Policy

Kawada has demonstrated consistent revenue generation, supported by its diversified business segments. The company’s dividend per share of JPY 145 reflects a commitment to shareholder returns, though its payout ratio remains conservative to prioritize reinvestment. Growth is likely driven by infrastructure demand in Japan and technological advancements in construction and IT services.

Valuation And Market Expectations

With a market cap of JPY 60.7 billion and a beta of 0.146, Kawada is perceived as a low-volatility investment within the industrials sector. The company’s valuation metrics, including its P/E ratio derived from its EPS, suggest it is reasonably priced relative to earnings, aligning with market expectations for steady, albeit moderate, growth.

Strategic Advantages And Outlook

Kawada’s long-standing industry presence, diversified operations, and focus on sustainable construction technologies position it well for future growth. The company’s ability to integrate IT solutions with traditional engineering services provides a competitive differentiator. While macroeconomic factors may influence demand, Kawada’s resilient business model and strong market reputation support a stable outlook.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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