investorscraft@gmail.com

Intrinsic ValueKansai Paint Co., Ltd. (4613.T)

Previous Close¥2,466.50
Intrinsic Value
Upside potential
Previous Close
¥2,466.50

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

Kansai Paint Co., Ltd. is a leading global manufacturer of paints and coatings, operating across diverse markets including Japan, India, Asia, Africa, and Europe. The company specializes in decorative, protective, automotive, industrial, and marine coatings, catering to a broad range of applications from construction machinery to beverage cans. Its integrated business model includes not only product manufacturing but also coating equipment design and color scheme services, enhancing its value proposition. Kansai Paint holds a strong position in the specialty chemicals sector, leveraging its century-old expertise to maintain competitive advantages in quality and innovation. The company’s diversified geographic footprint mitigates regional risks while allowing it to capitalize on growth in emerging markets, particularly in Asia and Africa. Its focus on high-performance coatings for automotive and industrial applications aligns with global trends toward sustainability and durability, reinforcing its market leadership.

Revenue Profitability And Efficiency

For FY 2024, Kansai Paint reported revenue of JPY 562.3 billion, with net income reaching JPY 67.1 billion, reflecting a robust profitability margin. The company’s operating cash flow stood at JPY 67.1 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY 20.1 billion suggest ongoing investments in capacity and technology, supporting long-term growth.

Earnings Power And Capital Efficiency

Kansai Paint demonstrated strong earnings power with diluted EPS of JPY 291.92, underpinned by its diversified product portfolio and global reach. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, highlighting effective resource allocation and operational execution.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with JPY 76.6 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of JPY 122.6 billion is manageable given its cash flow generation and market position. The balance sheet reflects a prudent financial structure, supporting both stability and growth ambitions.

Growth Trends And Dividend Policy

Kansai Paint has shown consistent growth, driven by its global expansion and product innovation. The company’s dividend policy, with a payout of JPY 50 per share, underscores its commitment to shareholder returns while retaining sufficient capital for reinvestment. This balanced approach aligns with its long-term growth strategy.

Valuation And Market Expectations

With a market capitalization of JPY 367.8 billion and a beta of 0.47, Kansai Paint is viewed as a stable investment within the specialty chemicals sector. The company’s valuation reflects its steady earnings, diversified revenue streams, and strong market position, with expectations of sustained performance in line with industry trends.

Strategic Advantages And Outlook

Kansai Paint’s strategic advantages include its extensive product portfolio, global presence, and focus on high-growth markets. The company is well-positioned to benefit from increasing demand for sustainable and high-performance coatings. Its outlook remains positive, supported by ongoing innovation and operational efficiency, positioning it for continued success in the competitive paints and coatings industry.

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