investorscraft@gmail.com

Intrinsic ValueKimura Chemical Plants Co., Ltd. (6378.T)

Previous Close¥1,267.00
Intrinsic Value
Upside potential
Previous Close
¥1,267.00

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

Kimura Chemical Plants Co., Ltd. is a specialized engineering firm operating in Japan’s industrial machinery sector, with a focus on chemical and nuclear equipment solutions. The company’s core revenue model is built on designing, manufacturing, and installing high-precision systems, including evaporation/concentration plants, solvent recovery units, and nuclear-related equipment such as transport packaging and radiation shielding solutions. Serving industries like chemical processing and nuclear energy, Kimura leverages its engineering expertise to address complex industrial challenges. The company occupies a niche position in Japan’s industrial landscape, differentiating itself through decades of experience and proprietary technologies. Its offerings cater to stringent regulatory and safety requirements, particularly in nuclear applications, reinforcing its role as a trusted supplier in critical infrastructure projects. While the company operates in a competitive environment dominated by larger industrial conglomerates, its specialization in chemical and nuclear systems provides a defensible market position.

Revenue Profitability And Efficiency

Kimura Chemical Plants reported revenue of JPY 24.67 billion for FY 2024, with net income of JPY 1.55 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at JPY 1.01 billion, while capital expenditures were modest at JPY 240 million, indicating disciplined capital allocation. The company maintains a lean operational structure, supported by its focus on high-value engineering projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 78.46 demonstrates its ability to generate earnings from its specialized operations. With a conservative beta of 0.26, Kimura exhibits lower volatility compared to broader markets, suggesting stable earnings power. The modest capital expenditure relative to operating cash flow highlights efficient reinvestment strategies, though growth opportunities may be constrained by its niche focus.

Balance Sheet And Financial Health

Kimura’s balance sheet is robust, with JPY 8.36 billion in cash and equivalents against total debt of JPY 1.63 billion, indicating strong liquidity and low leverage. The company’s financial health is further underscored by its ability to maintain a net cash position, providing flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Growth appears steady but tempered by the company’s specialized market focus. The dividend per share of JPY 41 suggests a commitment to returning capital to shareholders, supported by stable cash flows. However, the lack of explicit revenue growth metrics indicates a mature business model with limited near-term expansion catalysts.

Valuation And Market Expectations

With a market capitalization of JPY 16.44 billion, Kimura trades at a P/E ratio of approximately 10.6x, reflecting modest market expectations. The low beta and niche positioning suggest investors view the company as a stable, low-growth industrial player rather than a high-growth opportunity.

Strategic Advantages And Outlook

Kimura’s strategic advantages lie in its deep engineering expertise and long-standing relationships in Japan’s chemical and nuclear sectors. The outlook remains stable, with steady demand for its specialized equipment, though growth may depend on expansion into adjacent markets or technological advancements. Regulatory tailwinds in nuclear energy could present incremental opportunities.

Sources

Company filings, market data

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