investorscraft@gmail.com

Intrinsic ValueKobelco Wire Company, Ltd. (5660.T)

Previous Close¥1,477.00
Intrinsic Value
Upside potential
Previous Close
¥1,477.00

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

Kobelco Wire Company, Ltd. operates as a specialized manufacturer of wire rod products, serving diverse industries such as construction, automotive, and telecommunications. The company’s core revenue model is driven by the production and sale of PC steel products, steel wires, and wire ropes, which are critical for infrastructure projects, industrial applications, and consumer goods. Its product portfolio also includes high-value materials like stainless steel, titanium, and special alloy wires, catering to niche markets in medical and household products. Kobelco Wire has established a strong market position in Japan, leveraging its engineering expertise and long-standing relationships in construction and industrial sectors. The company differentiates itself through technical precision and reliability, particularly in high-stress applications like bridges and cranes. While it faces competition from global steel producers, its focus on specialized wire solutions and domestic market penetration provides a stable revenue base.

Revenue Profitability And Efficiency

In FY 2024, Kobelco Wire reported revenue of JPY 32.7 billion, with net income of JPY 906 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 1.37 billion, indicating efficient cash generation relative to its capital expenditures of JPY 708 million. The company’s ability to maintain positive cash flow despite competitive pressures underscores its operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 153.3 highlights its earnings power, though its capital efficiency is constrained by the capital-intensive nature of steel manufacturing. With a beta of 0.203, Kobelco Wire exhibits lower volatility compared to the broader market, suggesting steady but moderate returns aligned with its industrial focus.

Balance Sheet And Financial Health

Kobelco Wire’s balance sheet shows JPY 3.03 billion in cash and equivalents against total debt of JPY 10.18 billion, indicating a leveraged but manageable financial position. The debt level is typical for manufacturing firms, and its liquidity position appears adequate to meet near-term obligations.

Growth Trends And Dividend Policy

Growth trends remain muted, reflecting the mature nature of its core markets. The company’s dividend payout of JPY 60 per share signals a commitment to shareholder returns, though reinvestment opportunities may be limited given the sector’s cyclicality.

Valuation And Market Expectations

With a market cap of JPY 7.73 billion, the company trades at a modest valuation, likely reflecting its niche focus and limited growth prospects. Investor expectations appear aligned with its steady, low-beta profile.

Strategic Advantages And Outlook

Kobelco Wire’s strategic advantages lie in its specialized product offerings and entrenched market position. The outlook remains stable, though dependent on infrastructure demand and raw material cost management. Its ability to innovate in high-performance alloys could provide incremental growth opportunities.

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