investorscraft@gmail.com

Intrinsic ValueKawata Mfg. Co., Ltd. (6292.T)

Previous Close¥812.00
Intrinsic Value
Upside potential
Previous Close
¥812.00

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

Kawata Mfg. Co., Ltd. operates in the industrial machinery sector, specializing in powder and grain processing equipment. The company serves diverse industries, including battery manufacturing, ceramics, fine chemicals, food, cosmetics, pharmaceuticals, and paints, with a product portfolio encompassing dryers, blenders, loaders, temperature controllers, mixers, and granulators. Its systems are critical for material handling, dehydration, and precision mixing, positioning Kawata as a niche player in Japan and select international markets. The company’s competitive edge lies in its long-standing expertise, dating back to 1935, and its ability to tailor solutions for specialized industrial applications. While it faces competition from global machinery manufacturers, Kawata’s focus on high-efficiency, custom-engineered systems allows it to maintain a stable market presence, particularly in Japan where industrial automation and precision processing demand remains robust.

Revenue Profitability And Efficiency

Kawata reported revenue of ¥24.5 billion for FY 2024, with net income of ¥929 million, reflecting a net margin of approximately 3.8%. The diluted EPS stood at ¥133.1, indicating modest profitability. Operating cash flow was negative at ¥-140 million, likely due to working capital fluctuations, while capital expenditures totaled ¥-761 million, suggesting ongoing investments in production capacity or R&D.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a small fraction of revenue. Capital efficiency metrics are not fully discernible due to negative operating cash flow, but the high level of total debt (¥7.02 billion) relative to cash (¥7.13 billion) suggests moderate leverage, which could pressure future profitability if interest costs rise.

Balance Sheet And Financial Health

Kawata’s balance sheet shows ¥7.13 billion in cash and equivalents against ¥7.02 billion in total debt, indicating a near-neutral net cash position. However, the debt load is substantial relative to its market capitalization (¥5.07 billion), implying limited financial flexibility. The absence of significant liquidity buffers may constrain aggressive expansion or R&D initiatives.

Growth Trends And Dividend Policy

Growth trends are unclear due to sparse historical data, but the dividend payout of ¥41 per share suggests a shareholder-friendly policy, albeit with a modest yield. The company’s focus on industrial automation and specialized machinery could benefit from secular trends in manufacturing efficiency, though its international footprint remains limited.

Valuation And Market Expectations

With a market cap of ¥5.07 billion and a beta of 0.675, Kawata is a small-cap stock with lower volatility than the broader market. The valuation reflects modest growth expectations, likely tied to its niche industrial focus and domestic market reliance. Investors may view it as a stable but low-growth opportunity.

Strategic Advantages And Outlook

Kawata’s strategic advantages include its deep industry expertise and customized solutions for precision processing. However, its outlook is tempered by high debt, limited cash flow generation, and reliance on Japan’s industrial sector. Expansion into higher-growth international markets or adjacent industries could improve prospects, but execution risks remain.

Sources

Company description, financial data from public disclosures (likely Japanese filings), and market data from exchange sources.

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