investorscraft@gmail.com

Intrinsic ValueKawakami Paint Mfg.Co.,Ltd. (4616.T)

Previous Close¥1,952.00
Intrinsic Value
Upside potential
Previous Close
¥1,952.00

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

Kawakami Paint Mfg. Co., Ltd. operates in the specialty chemicals sector, focusing on the production and distribution of a diverse range of paints and coatings in Japan. The company’s product portfolio includes thermal barrier paints, water-based solutions, ultra-low temperature powders, and general-purpose building materials such as anti-rust and interior/exterior coatings. Founded in 1901, Kawakami Paint has established a long-standing presence in the domestic market, catering to construction and industrial applications. The company’s revenue model is built on manufacturing efficiency and a regional distribution network, serving both commercial and residential clients. While it operates in a competitive industry dominated by larger multinational players, Kawakami Paint maintains a niche position through specialized offerings like its water-based and eco-friendly paint solutions. Its headquarters in Amagasaki underscores its focus on the Japanese market, where it leverages local expertise and customer relationships to sustain demand.

Revenue Profitability And Efficiency

In FY 2024, Kawakami Paint reported revenue of ¥5.91 billion, with net income of ¥170.58 million, reflecting modest profitability in a competitive market. The diluted EPS of ¥171.34 indicates stable earnings per share, though operating cash flow of ¥139.53 million suggests tighter liquidity relative to net income. Capital expenditures of -¥264.53 million highlight ongoing investments in production capabilities, potentially aimed at improving efficiency or expanding product lines.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing approximately 2.9% of revenue. The modest operating cash flow relative to net income suggests some operational inefficiencies or working capital challenges. However, the negative beta of -0.13 implies low correlation with broader market movements, which may appeal to risk-averse investors seeking stability in niche markets.

Balance Sheet And Financial Health

Kawakami Paint’s balance sheet shows ¥1.91 billion in cash and equivalents against ¥1.91 billion in total debt, indicating a balanced but leveraged position. The near parity between cash and debt suggests limited financial flexibility, though the absence of net debt provides a neutral foundation. The company’s ability to service obligations will depend on sustained cash flow generation and disciplined capital allocation.

Growth Trends And Dividend Policy

Growth trends appear muted, with no explicit revenue or earnings growth data provided. The dividend per share of ¥30 reflects a conservative payout policy, likely prioritizing stability over aggressive shareholder returns. Given the company’s modest market cap of ¥1.62 billion, future growth may hinge on niche product expansion or operational improvements rather than large-scale market penetration.

Valuation And Market Expectations

The company’s valuation metrics are not explicitly detailed, but its low beta and stable earnings suggest a defensive profile. Investors likely view Kawakami Paint as a stable, low-growth player in the Japanese specialty chemicals sector, with limited exposure to macroeconomic volatility. The market’s expectations appear aligned with steady, incremental performance rather than disruptive growth.

Strategic Advantages And Outlook

Kawakami Paint’s strategic advantages lie in its long-standing market presence and specialized product offerings, particularly in eco-friendly and water-based paints. However, its outlook is tempered by intense competition and limited scale. The company’s focus on operational efficiency and regional demand could sustain its niche position, but broader industry shifts toward sustainability may require further innovation to maintain relevance.

Sources

Company description, financial data from public filings, and market data from exchange sources.

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