investorscraft@gmail.com

Intrinsic ValueKomatsu Ltd. (6301.T)

Previous Close¥5,227.00
Intrinsic Value
Upside potential
Previous Close
¥5,227.00

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

Komatsu Ltd. is a global leader in manufacturing and selling construction, mining, and utility equipment, serving diverse industries with a robust portfolio of heavy machinery. The company operates through three key segments: Construction, Mining and Utility Equipment; Retail Finance; and Industrial Machinery and Others. Its product range includes hydraulic excavators, bulldozers, dump trucks, and specialized forestry and recycling equipment, catering to infrastructure development, resource extraction, and industrial automation. Komatsu holds a strong competitive position, leveraging advanced technologies like electric rope shovels and tunneling machines to differentiate itself in a capital-intensive sector. The company’s retail financing segment further enhances customer loyalty by providing tailored financial solutions, reinforcing its integrated service model. With a heritage dating back to 1884, Komatsu has established a trusted brand presence, particularly in emerging markets where urbanization and mining activities drive demand. Its strategic focus on innovation, such as excimer lasers for semiconductor manufacturing, diversifies revenue streams beyond traditional machinery, positioning it as a multifaceted industrial player.

Revenue Profitability And Efficiency

Komatsu reported revenue of JPY 4.1 trillion for FY2025, with net income reaching JPY 439.3 billion, reflecting a healthy profit margin of approximately 10.7%. The company’s operating cash flow stood at JPY 517.2 billion, underscoring strong operational efficiency. Capital expenditures of JPY 205.9 billion indicate ongoing investments in capacity and technology, aligning with its growth strategy in high-demand sectors like mining and infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 473.42 highlights Komatsu’s earnings strength, supported by disciplined cost management and pricing power in its core markets. The company’s ability to generate substantial cash flow relative to its capital expenditures suggests efficient capital deployment, though its total debt of JPY 1.22 trillion warrants monitoring for leverage risks in cyclical downturns.

Balance Sheet And Financial Health

Komatsu maintains a solid liquidity position with JPY 385.6 billion in cash and equivalents, providing flexibility amid market volatility. However, its total debt of JPY 1.22 trillion indicates a leveraged balance sheet, which could pressure financial health if demand for heavy machinery softens. The company’s beta of 0.688 suggests lower volatility compared to the broader market, appealing to risk-averse investors.

Growth Trends And Dividend Policy

Komatsu’s growth is tied to global infrastructure and mining cycles, with emerging markets offering long-term opportunities. The company’s dividend per share of JPY 190 reflects a commitment to shareholder returns, though payout ratios remain moderate to preserve capital for reinvestment. Its focus on electrification and automation could drive future revenue streams, aligning with industry trends toward sustainability.

Valuation And Market Expectations

With a market capitalization of JPY 3.97 trillion, Komatsu trades at a P/E ratio of approximately 9.0, suggesting modest valuation relative to earnings. Investors likely price in cyclical risks but recognize the company’s entrenched market position and technological edge in heavy machinery. The low beta further indicates perceived stability, though sector-wide headwinds could temper near-term upside.

Strategic Advantages And Outlook

Komatsu’s strategic advantages include its diversified product lineup, strong brand equity, and innovation in automation and electrification. The company is well-positioned to benefit from global infrastructure spending, though geopolitical and commodity price risks remain key watchpoints. Its long-term outlook hinges on balancing debt management with growth investments, particularly in sustainable machinery solutions.

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