investorscraft@gmail.com

Intrinsic ValueKoatsu Gas Kogyo Co., Ltd. (4097.T)

Previous Close¥1,121.00
Intrinsic Value
Upside potential
Previous Close
¥1,121.00

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

Koatsu Gas Kogyo Co., Ltd. operates as a specialized industrial gas and chemical products provider, serving diverse sectors including manufacturing, pharmaceuticals, agriculture, and technology. The company generates revenue through the production and sale of dissolved acetylene gas, laser/mixed gases, separated gases, and LP gas/LNG, catering to welding, cutting, sterilization, and fuel applications. Its chemical segment includes adhesives and synthetic resin emulsions, while its technology offerings encompass RF tag systems and GNSS modules, positioning it as a multifaceted industrial solutions provider. The firm maintains a strong domestic presence in Japan while expanding internationally, leveraging its technical expertise and safety-focused gas solutions. Its diversified product portfolio allows it to serve niche industrial applications, reinforcing its competitive edge in the industrial gas and specialty chemicals market. With a focus on innovation and regulatory compliance, Koatsu Gas Kogyo capitalizes on demand for precision gases and advanced material solutions in high-growth sectors such as biotechnology and automation.

Revenue Profitability And Efficiency

Koatsu Gas Kogyo reported revenue of ¥93.3 billion for FY 2024, with net income of ¥4.5 billion, reflecting a net margin of approximately 4.8%. Operating cash flow stood at ¥8.1 billion, while capital expenditures were ¥5.4 billion, indicating disciplined reinvestment. The company’s diluted EPS of ¥81.57 suggests stable earnings generation, supported by efficient cost management and a diversified revenue base.

Earnings Power And Capital Efficiency

The firm demonstrates consistent earnings power, with a beta of 0.342 indicating lower volatility relative to the broader market. Its ability to generate positive operating cash flow (¥8.1 billion) despite significant capital expenditures highlights capital efficiency. The company’s focus on high-margin specialty gases and chemical products further strengthens its earnings resilience.

Balance Sheet And Financial Health

Koatsu Gas Kogyo maintains a solid balance sheet, with ¥29.2 billion in cash and equivalents against ¥11.5 billion in total debt, reflecting a strong liquidity position. The low debt-to-equity ratio suggests prudent financial management, supporting operational flexibility and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by demand for industrial gases in advanced manufacturing and technology applications. Its dividend payout of ¥20 per share indicates a shareholder-friendly policy, balancing reinvestment with returns. Future growth may hinge on expansion in international markets and technological applications of its gas solutions.

Valuation And Market Expectations

With a market capitalization of ¥57.6 billion, the company trades at a P/E multiple reflective of its stable industrial niche. Investor expectations appear tempered by its low-beta profile, suggesting a valuation anchored in steady cash flows rather than high-growth speculation.

Strategic Advantages And Outlook

Koatsu Gas Kogyo benefits from its technical expertise in specialty gases and diversified industrial applications. Its outlook remains stable, supported by demand in biotech, automation, and energy-efficient solutions. Strategic investments in safety systems and RFID technology could further enhance its market positioning.

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