investorscraft@gmail.com

Intrinsic ValueKanematsu Engineering Co., Ltd. (6402.T)

Previous Close¥1,652.00
Intrinsic Value
Upside potential
Previous Close
¥1,652.00

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

Kanematsu Engineering Co., Ltd. operates in the industrial machinery sector, specializing in high-performance suction and high-pressure cleaning trucks tailored for industrial waste management, steel, power generation, and shipbuilding industries. The company’s core revenue model is driven by the sale and servicing of specialized machinery, including mobile vac, stationary suction machines, and mobile jet cleaners, which cater to niche industrial cleaning needs. Its market position is reinforced by a focus on durability and efficiency, serving clients in Japan and select international markets. Kanematsu Engineering differentiates itself through proprietary technology and reliability, addressing stringent industrial hygiene and environmental compliance requirements. While the company operates in a competitive segment dominated by larger industrial equipment providers, its specialization in suction and cleaning solutions allows it to maintain a stable customer base. The firm’s long-standing presence since 1971 lends credibility, though its growth is constrained by the cyclical nature of industrial capital expenditures.

Revenue Profitability And Efficiency

Kanematsu Engineering reported revenue of JPY 12.4 billion for FY 2024, with net income of JPY 619 million, reflecting a modest but stable profitability margin. Operating cash flow was negative at JPY -112 million, likely due to working capital adjustments or timing differences, while capital expenditures totaled JPY -150 million, indicating restrained investment activity. The company’s cash position remains manageable at JPY 1.5 billion, though its efficiency metrics suggest room for improvement.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 126.79 underscores its ability to generate earnings despite operating in a capital-intensive industry. However, negative operating cash flow raises questions about short-term liquidity management. With total debt of JPY 1.83 billion, the company maintains a moderate leverage profile, though its capital efficiency could benefit from higher asset turnover or margin expansion.

Balance Sheet And Financial Health

Kanematsu Engineering’s balance sheet shows JPY 1.5 billion in cash against JPY 1.83 billion in total debt, indicating a manageable but tight liquidity position. The company’s financial health appears stable, though its negative operating cash flow warrants monitoring. The absence of significant near-term maturities suggests no immediate solvency risks, but sustained cash generation will be critical for long-term stability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears subdued, with limited recent expansion in revenue or earnings. Its dividend payout of JPY 24 per share reflects a conservative but shareholder-friendly policy, though yield-seeking investors may find it modest. Given the cyclical nature of its end markets, growth is likely tied to industrial demand recovery rather than aggressive market share gains.

Valuation And Market Expectations

With a market capitalization of JPY 5.63 billion and a low beta of 0.097, Kanematsu Engineering is perceived as a low-volatility, niche industrial player. The valuation suggests muted growth expectations, aligning with its modest profitability and cash flow challenges. Investors likely view the stock as a stable but low-growth holding within the industrials sector.

Strategic Advantages And Outlook

Kanematsu Engineering’s key strengths lie in its specialized product portfolio and established reputation in industrial cleaning solutions. However, its outlook remains cautious due to cyclical demand and operational cash flow constraints. Strategic initiatives to improve efficiency or expand into adjacent markets could enhance long-term prospects, but near-term performance will hinge on industrial sector recovery and cost management.

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