investorscraft@gmail.com

Intrinsic ValueKawasaki Geological Engineering Co., Ltd. (4673.T)

Previous Close¥4,605.00
Intrinsic Value
Upside potential
Previous Close
¥4,605.00

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

Kawasaki Geological Engineering Co., Ltd. operates as a specialized provider of geological survey services, serving both domestic and international markets. The company focuses on ocean, resources, and energy-related projects, leveraging its expertise in disaster prevention, maintenance, and analytical design. Its diversified service portfolio includes research and development, positioning it as a technical leader in Japan's engineering and construction sector. With a foundation dating back to 1943, the firm has established long-term credibility in geotechnical and environmental assessments, catering to infrastructure developers, energy firms, and government agencies. The company’s niche focus on geological solutions differentiates it from broader construction peers, allowing it to command premium contracts in risk-mitigation and resource exploration. Its international presence, though limited, provides exposure to emerging market opportunities in energy and sustainability-driven projects.

Revenue Profitability And Efficiency

For FY 2024, Kawasaki reported revenue of ¥9.56 billion, with net income of ¥353.8 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at ¥766.8 million, indicating stable cash generation, while capital expenditures were modest at ¥41.1 million. The company’s diluted EPS of ¥406.13 suggests efficient earnings distribution across its 871,258 outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its specialized service offerings, though net income margins remain relatively thin. Operating cash flow coverage of capital expenditures appears robust, with a 18.7x ratio, highlighting disciplined reinvestment. However, the elevated total debt of ¥2.9 billion against cash reserves of ¥1.83 billion suggests moderate leverage, which could constrain near-term flexibility.

Balance Sheet And Financial Health

Kawasaki’s balance sheet shows liquidity with ¥1.83 billion in cash and equivalents, but total debt of ¥2.9 billion results in a net debt position of ¥1.07 billion. The debt-to-equity ratio is not explicitly provided, but the leverage appears manageable given the stable cash flow profile. The company’s financial health is adequate, though further debt reduction could improve resilience.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s infrastructure and energy sectors, with limited visibility on international expansion. The company pays a dividend of ¥50 per share, yielding approximately 1.2% based on its market cap, reflecting a conservative but shareholder-friendly policy. Future growth may depend on increased demand for geological risk assessment in renewable energy and climate adaptation projects.

Valuation And Market Expectations

With a market cap of ¥2.46 billion and a beta of 0.31, Kawasaki trades as a low-volatility stock, likely reflecting its niche market position and stable cash flows. The P/E ratio, derived from diluted EPS, stands at ~6.1x, suggesting undervaluation relative to broader industrials, though this may account for sector-specific risks and limited scalability.

Strategic Advantages And Outlook

Kawasaki’s deep technical expertise and long-standing reputation provide a competitive edge in Japan’s geological engineering niche. The outlook hinges on sustained demand for disaster prevention and energy-related services, though growth may be tempered by macroeconomic conditions and debt levels. Strategic partnerships or diversification into adjacent sustainability services could enhance future prospects.

Sources

Company filings, market data

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