investorscraft@gmail.com

Intrinsic ValueAgro-Kanesho Co., Ltd. (4955.T)

Previous Close¥1,900.00
Intrinsic Value
Upside potential
Previous Close
¥1,900.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Agro-Kanesho Co., Ltd. operates in the agricultural inputs sector, specializing in the production and distribution of agrochemicals, fertilizers, and home and garden-use chemicals. The company serves both domestic and international markets, offering a diversified portfolio including soil treatments, miticides, fungicides, and herbicides tailored for crops, orchards, and non-agricultural applications. Its expertise extends to providing technical advice on plant diseases and agrochemical usage, reinforcing its role as a knowledge-driven player in the industry. Agro-Kanesho differentiates itself through a combination of product innovation and advisory services, catering to the needs of modern agriculture. The company’s market position is bolstered by its long-standing presence since 1951 and its ability to address niche segments such as nematode control and algae management in paddy fields. While it faces competition from global agrochemical giants, its focus on specialized solutions and regional adaptability provides a competitive edge in Japan and select export markets.

Revenue Profitability And Efficiency

In FY 2023, Agro-Kanesho reported revenue of JPY 15.66 billion, with net income of JPY 605.6 million, reflecting a modest net margin of approximately 3.9%. The company generated JPY 1.1 billion in operating cash flow, though capital expenditures were relatively low at JPY 260.9 million, indicating disciplined spending. Its profitability metrics suggest room for operational improvements, particularly in scaling efficiencies.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 50.24, demonstrating moderate earnings power relative to its market capitalization. With a cash-heavy balance sheet (JPY 10.38 billion in cash and equivalents) and manageable total debt (JPY 1.24 billion), Agro-Kanesho maintains a conservative capital structure. Its low beta of 0.499 suggests stable earnings but limited growth momentum.

Balance Sheet And Financial Health

Agro-Kanesho’s financial health is solid, with a strong liquidity position (cash reserves exceeding total debt) and minimal leverage. The company’s JPY 10.38 billion in cash and equivalents provides flexibility for strategic investments or shareholder returns, while its debt-to-equity ratio remains low, underscoring a low-risk profile.

Growth Trends And Dividend Policy

The company’s growth appears tepid, with revenue and net income showing limited expansion in recent years. However, it maintains a shareholder-friendly dividend policy, distributing JPY 57 per share in FY 2023. The dividend yield, though not explicitly provided, likely aligns with its stable but slow-growth trajectory.

Valuation And Market Expectations

With a market capitalization of JPY 22.76 billion, Agro-Kanesho trades at a P/E ratio of approximately 37.6, suggesting the market prices in expectations of future earnings growth or stability. Its low beta indicates it is perceived as a defensive play within the agricultural inputs sector.

Strategic Advantages And Outlook

Agro-Kanesho’s strengths lie in its niche product offerings and technical advisory services, which foster customer loyalty. However, its growth prospects may be constrained by market saturation in Japan and limited international expansion. The company’s outlook hinges on its ability to innovate within its specialized segments while maintaining cost discipline.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and financial databases.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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