investorscraft@gmail.com

Intrinsic ValueKoike Sanso Kogyo Co.,Ltd. (6137.T)

Previous Close¥1,876.00
Intrinsic Value
Upside potential
Previous Close
¥1,876.00

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

Koike Sanso Kogyo Co., Ltd. operates as a specialized industrial gas and welding equipment provider, serving critical sectors such as shipbuilding, steel fabrication, automotive, and semiconductor manufacturing. The company’s diversified revenue streams stem from three core divisions: Cutting and Welding Equipment, Gas and Gas-Related Equipment, and Welding Material Products. Its product portfolio includes precision cutting torches, automated welding systems, industrial gas solutions, and environmental equipment, positioning it as an integrated supplier for heavy industries. Koike Sanso Kogyo leverages its century-long expertise to maintain strong relationships with Japanese industrial clients while expanding internationally. The company’s niche focus on high-value welding automation and gas applications in cleanrooms and cryogenics differentiates it from broader industrial machinery peers. Its software offerings, such as CNC programming tools and CAD systems, further enhance its value proposition in manufacturing efficiency. While facing competition from global industrial gas giants, the company’s localized service capabilities and tailored solutions reinforce its regional market position.

Revenue Profitability And Efficiency

For FY 2024, Koike Sanso Kogyo reported revenue of ¥51.4 billion, with net income of ¥3.1 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at ¥4.5 billion, demonstrating stable cash generation. Capital expenditures of ¥1.4 billion suggest moderate reinvestment, aligning with its asset-light model. The company’s profitability metrics indicate disciplined cost management in its niche industrial segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥727.79 underscores its earnings capacity relative to its market capitalization of ¥24.4 billion. With an operating cash flow-to-revenue ratio of 8.7%, Koike Sanso Kogyo exhibits efficient conversion of sales into cash. Its capital allocation prioritizes maintaining technological competitiveness in welding automation and gas applications, though R&D intensity is not explicitly disclosed.

Balance Sheet And Financial Health

Koike Sanso Kogyo maintains a robust balance sheet, with ¥13.6 billion in cash and equivalents against ¥7.2 billion of total debt, indicating a conservative leverage profile. The net cash position supports liquidity for operational needs and potential strategic investments. The absence of significant debt maturities or liquidity constraints underscores financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand in Japan and selective international markets, with cyclical exposure to steel and automotive sectors. Its dividend per share of ¥44 reflects a payout ratio of approximately 6%, suggesting a focus on retaining earnings for reinvestment rather than aggressive shareholder returns. Historical trends would provide clearer insight into its capital return policy.

Valuation And Market Expectations

Trading at a market cap of ¥24.4 billion, the company’s valuation multiples reflect its niche industrial focus and moderate growth prospects. The beta of 0.331 indicates lower volatility relative to the broader market, likely due to its stable customer base and recurring revenue from gas-related services. Market expectations appear balanced given its sector positioning.

Strategic Advantages And Outlook

Koike Sanso Kogyo’s long-standing client relationships and technical expertise in welding and gas applications provide a competitive moat. Its exposure to semiconductor and cleanroom gas systems aligns with structural growth trends. However, reliance on Japan’s industrial activity and competition from global players pose risks. Strategic initiatives in automation and environmental solutions could drive future differentiation.

Sources

Company description, financial data from disclosed ticker information

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