Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |