investorscraft@gmail.com

Intrinsic ValueKanefusa Corporation (5984.T)

Previous Close¥835.00
Intrinsic Value
Upside potential
Previous Close
¥835.00

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

Kanefusa Corporation operates as a specialized manufacturer of industrial cutting tools, serving diverse sectors including woodworking, metalworking, paper processing, and recycling. The company’s product portfolio spans saw blades, router bits, cutter heads, and precision tools tailored for applications in wood, metal, plastic, and ceramic industries. Its offerings cater to high-precision manufacturing needs, positioning it as a critical supplier for industrial efficiency and quality. Kanefusa’s market presence extends beyond Japan, with international sales contributing to its revenue base, reflecting its competitive edge in niche industrial tooling segments. The company’s long-standing expertise, dating back to 1896, underscores its reliability and technical proficiency, which are key differentiators in a market driven by durability and precision. While it faces competition from global tooling manufacturers, Kanefusa’s focus on specialized applications and consistent innovation helps maintain its relevance in industrial supply chains. Its hydraulic tool holders and PCD tools further highlight its ability to address advanced machining requirements, reinforcing its position as a trusted partner for industrial clients.

Revenue Profitability And Efficiency

Kanefusa reported revenue of JPY 20.1 billion for FY 2024, with net income of JPY 886 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 1.43 billion, though capital expenditures of JPY 2.49 billion indicate significant reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for improvement in optimizing costs relative to its industrial peers.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 63.74 demonstrates its ability to generate earnings, albeit at a modest scale. Capital efficiency appears constrained by high capex, which may weigh on near-term returns. However, its cash position of JPY 5.54 billion provides liquidity to support operations and strategic initiatives.

Balance Sheet And Financial Health

Kanefusa maintains a conservative balance sheet, with total debt of JPY 1.5 billion against cash reserves of JPY 5.54 billion, indicating a net cash position. This strong liquidity profile reduces financial risk, though the elevated capex suggests ongoing investment in production capabilities. The low debt-to-equity ratio underscores financial stability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend per share of JPY 23 reflects a commitment to shareholder returns. The company’s reinvestment in capex signals a focus on long-term growth, though dividend sustainability depends on future profitability and cash flow generation.

Valuation And Market Expectations

With a market cap of JPY 9.08 billion, Kanefusa trades at a P/E ratio of approximately 10.2x, aligning with industrial machinery sector averages. The negative beta of -0.053 suggests low correlation to broader market movements, potentially appealing to defensive investors.

Strategic Advantages And Outlook

Kanefusa’s strategic advantages lie in its specialized product range and entrenched industry relationships. The outlook hinges on its ability to leverage technical expertise amid industrial demand shifts. Continued innovation and international expansion could drive growth, though macroeconomic pressures remain a risk.

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