investorscraft@gmail.com

Intrinsic ValueKoken Boring Machine Co.,Ltd. (6297.T)

Previous Close¥759.00
Intrinsic Value
Upside potential
Previous Close
¥759.00

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

Koken Boring Machine Co., Ltd. operates in the industrial machinery sector, specializing in drilling and grouting equipment for construction, geothermal, and environmental applications. The company generates revenue through manufacturing and selling specialized machinery, including rotary percussion drills, horizontal drilling machines, and automated cement mixing plants, alongside offering contracting and consulting services for groundwater development and civil engineering projects. Its diversified product portfolio and service offerings cater to infrastructure, energy, and environmental sectors, positioning it as a niche player in Japan and select international markets. The firm’s expertise in geothermal utilization and groundwater systems further strengthens its competitive edge in sustainable infrastructure solutions. While its market presence is concentrated in Japan, Koken Boring Machine leverages technical proficiency and long-standing industry relationships to maintain steady demand, though it faces competition from larger global machinery manufacturers.

Revenue Profitability And Efficiency

In FY2024, Koken Boring Machine reported revenue of JPY 9.53 billion, with net income of JPY 299.7 million, reflecting modest profitability. The diluted EPS of JPY 35.37 indicates reasonable earnings distribution relative to its market cap. Operating cash flow stood at JPY 473.1 million, though capital expenditures were minimal at JPY -53.1 million, suggesting restrained reinvestment activity. The company’s revenue base appears stable but lacks significant margin expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche market focus and moderate net income margins. With an operating cash flow covering basic obligations, Koken Boring Machine demonstrates adequate capital efficiency but does not exhibit high returns on invested capital. Its capital expenditures are low, indicating limited near-term growth initiatives, which may affect long-term earnings scalability.

Balance Sheet And Financial Health

Koken Boring Machine holds JPY 1.68 billion in cash and equivalents against total debt of JPY 5.7 billion, reflecting a leveraged balance sheet. The debt load may pressure liquidity, though stable operating cash flow provides some mitigation. The company’s financial health is average, with room for improved leverage management to ensure sustainable operations.

Growth Trends And Dividend Policy

Growth trends appear subdued, with no significant capital deployment for expansion. The company pays a dividend of JPY 15 per share, offering a modest yield, likely appealing to income-focused investors. However, the lack of aggressive growth initiatives suggests limited near-term upside, with dividends serving as a primary shareholder return mechanism.

Valuation And Market Expectations

With a market cap of JPY 4.27 billion and a beta of 0.193, the stock is relatively low-volatility but trades at a modest valuation. Investors likely price in stable, albeit slow-growing, cash flows, reflecting its niche industrial positioning. The subdued beta indicates lower sensitivity to broader market movements, aligning with its defensive characteristics.

Strategic Advantages And Outlook

Koken Boring Machine’s technical expertise in drilling and geothermal systems provides a competitive moat in specialized applications. However, its reliance on the Japanese market and limited scale may hinder global competitiveness. The outlook remains stable but unspectacular, with potential tied to infrastructure demand and environmental projects, though broader industrial cyclicality poses risks.

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