investorscraft@gmail.com

Intrinsic ValueKOMATSU MATERE Co.,Ltd. (3580.T)

Previous Close¥869.00
Intrinsic Value
Upside potential
Previous Close
¥869.00

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

KOMATSU MATERE Co., Ltd. operates as a specialized textile manufacturer with a diversified portfolio spanning fashion, industrial, and ecological applications. The company’s core revenue model is built on producing high-performance fabrics, including thermoplastic carbon fiber composites (CABKOMA), functional textiles for outdoor and automotive use, and eco-friendly architectural solutions. Its products cater to a broad range of industries, from apparel and healthcare to automotive interiors and construction, positioning it as a versatile supplier in both domestic and international markets. The company’s focus on innovation—such as electromagnetic shielding materials and water purification agents—enhances its competitive edge in niche segments. While rooted in Japan, its global footprint and integration across the value chain, from dyeing to distribution, reinforce its resilience against sector-specific downturns. Komatsu Matere’s rebranding in 2018 reflects its strategic shift toward advanced material solutions, though its legacy in traditional textiles remains a stable revenue driver. The company’s ability to serve diverse end-markets, from high-fashion to industrial clients, mitigates concentration risks and supports steady demand.

Revenue Profitability And Efficiency

For FY 2024, KOMATSU MATERE reported revenue of ¥36.67 billion, with net income of ¥1.84 billion, translating to a diluted EPS of ¥46.03. Operating cash flow stood at ¥3.11 billion, though capital expenditures of ¥1.77 billion indicate ongoing investments in production capabilities. The company’s profitability margins appear stable, supported by its diversified product mix and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which covers capital expenditures with room for reinvestment or shareholder returns. Its capital efficiency is further evidenced by a minimal debt load of ¥41 million against cash reserves of ¥9.07 billion, suggesting a strong balance sheet to fund growth or weather downturns.

Balance Sheet And Financial Health

KOMATSU MATERE maintains a robust financial position, with cash and equivalents of ¥9.07 billion dwarfing its total debt of ¥41 million. This conservative leverage profile provides flexibility for strategic initiatives or M&A. The company’s net cash position reinforces its ability to sustain operations and dividends without reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not disclosed, the company’s focus on functional and eco-friendly textiles aligns with global trends toward sustainability. Its dividend payout of ¥24 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on expanding high-margin segments like CABKOMA and industrial materials.

Valuation And Market Expectations

With a market cap of ¥28.3 billion and a beta of 0.38, the stock exhibits lower volatility relative to the market. The valuation suggests moderate expectations, likely factoring in the company’s niche positioning and steady but unspectacular growth prospects. Investors may prize its defensive qualities and dividend yield in uncertain economic climates.

Strategic Advantages And Outlook

KOMATSU MATERE’s strengths lie in its technological expertise, diversified applications, and strong balance sheet. The outlook is cautiously optimistic, with opportunities in sustainable materials and automotive textiles offsetting potential headwinds in consumer apparel. Its ability to innovate and adapt to evolving industry demands will be critical to long-term outperformance.

Sources

Company filings, Bloomberg

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