investorscraft@gmail.com

Intrinsic ValueKitagawa Corporation (6317.T)

Previous Close¥1,767.00
Intrinsic Value
Upside potential
Previous Close
¥1,767.00

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

Kitagawa Corporation operates in the industrial machinery sector, specializing in precision components and systems for machine tools, construction, and automotive applications. The company generates revenue through the manufacture and sale of power chucks, NC rotary tables, gripping systems, and industrial machinery, catering to both domestic and international markets. Its product portfolio includes advanced automation solutions like robot grippers and workholding devices, positioning it as a key supplier for high-precision manufacturing processes. Kitagawa serves diverse industries, including automotive, construction, and general machining, leveraging its technical expertise to maintain a competitive edge. The company’s long-standing presence since 1918 underscores its reliability, while its rebranding in 2018 reflects a modernization strategy to align with evolving industrial demands. With a focus on innovation and quality, Kitagawa holds a stable position in Japan’s industrial supply chain, though it faces competition from global machinery manufacturers.

Revenue Profitability And Efficiency

Kitagawa reported revenue of ¥61.6 billion for FY 2024, with net income of ¥1.3 billion, reflecting modest profitability in a competitive industrial machinery market. Operating cash flow stood at ¥4.9 billion, while capital expenditures were ¥2.9 billion, indicating disciplined reinvestment. The diluted EPS of ¥137.25 suggests reasonable earnings distribution across its 9.2 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial product lines, though net margins remain relatively thin at approximately 2.1%. Operating cash flow covers capital expenditures, but higher debt levels (¥16.2 billion) relative to cash (¥10.6 billion) suggest moderate leverage. The capital-light nature of its manufacturing operations aids in maintaining steady cash generation.

Balance Sheet And Financial Health

Kitagawa’s balance sheet shows ¥10.6 billion in cash against ¥16.2 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity appears adequate, with operating cash flow supporting debt obligations. Its asset base, anchored by industrial machinery and receivables, provides stability, though further deleveraging could improve financial flexibility.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting mature demand in industrial machinery. The company maintains a conservative dividend policy, distributing ¥50 per share, which aligns with its earnings retention strategy for reinvestment. Future growth may depend on automation trends and expansion in international markets.

Valuation And Market Expectations

With a market cap of ¥12.3 billion, Kitagawa trades at a modest valuation, reflecting its niche industrial focus and moderate growth prospects. The low beta (0.14) suggests limited sensitivity to broader market movements, appealing to defensive investors. Market expectations appear tempered, given the company’s stable but slow-growth profile.

Strategic Advantages And Outlook

Kitagawa’s strengths lie in its specialized product offerings and long-term industry relationships. However, its reliance on Japan’s industrial sector and exposure to cyclical demand pose risks. Strategic initiatives in automation and international sales could drive future performance, though execution remains critical. The outlook remains neutral, balancing operational stability with growth challenges.

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