investorscraft@gmail.com

Intrinsic ValueKomori Corporation (6349.T)

Previous Close¥1,673.00
Intrinsic Value
Upside potential
Previous Close
¥1,673.00

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

Komori Corporation is a leading industrial machinery company specializing in advanced printing press solutions, serving global markets including Japan, North America, Europe, and Greater China. The company’s core revenue model revolves around manufacturing, selling, and servicing high-performance offset and digital printing presses, complemented by post-press machinery and print quality control systems. Its flagship products, such as the LITHRONE and Impremia series, cater to commercial, packaging, and currency printing sectors, positioning Komori as a key player in precision printing technology. Komori operates in a highly specialized niche within the industrial machinery sector, competing with global peers by emphasizing innovation, reliability, and after-sales support. The company’s diversified product portfolio, including the CHAMBON and PEPIO series, allows it to address varied customer needs, from high-volume commercial printing to secure currency production. Despite industry challenges like digitalization and environmental regulations, Komori maintains a strong market presence through technological differentiation and a focus on sustainable printing solutions, such as its H-UV series. Its strategic emphasis on automation and AI-driven quality control systems further enhances its competitive edge in an evolving market.

Revenue Profitability And Efficiency

Komori reported revenue of JPY 104.3 billion for FY 2024, with net income of JPY 4.6 billion, reflecting a net margin of approximately 4.4%. The company’s diluted EPS stood at JPY 86.78, though operating cash flow was negative at JPY -8.1 billion, partly offset by modest capital expenditures of JPY -1.6 billion. These figures suggest operational challenges in cash generation despite profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its niche expertise in printing machinery, though its negative operating cash flow indicates potential inefficiencies in working capital management. With a beta of 0.332, Komori exhibits lower volatility compared to the broader market, reflecting its stable but cyclical industrial positioning. Capital efficiency metrics would benefit from improved cash conversion cycles.

Balance Sheet And Financial Health

Komori maintains a solid balance sheet with JPY 39.8 billion in cash and equivalents, against total debt of JPY 10.8 billion, indicating a conservative leverage profile. The strong liquidity position provides flexibility for strategic investments or weathering industry downturns, though the negative operating cash flow warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

Growth trends appear muted, with the company navigating industry headwinds such as digital disruption. Komori’s dividend policy remains shareholder-friendly, offering JPY 55 per share, translating to a yield of approximately 1.5% based on current market capitalization. Future growth may hinge on adoption of its digital printing systems and expansion in emerging markets.

Valuation And Market Expectations

With a market capitalization of JPY 73.9 billion, Komori trades at a P/E ratio of around 16x, aligning with industrial machinery peers. The low beta suggests market expectations of steady but modest performance, with valuation likely reflecting its specialized niche and mixed cash flow dynamics.

Strategic Advantages And Outlook

Komori’s strategic advantages lie in its technological leadership and global service network, though it faces pressure from digital alternatives. The outlook depends on its ability to innovate in sustainable and automated printing solutions, while improving cash flow efficiency. Long-term success will require balancing R&D investments with cost discipline in a competitive landscape.

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