investorscraft@gmail.com

Intrinsic ValueKITO Corporation (6409.T)

Previous Close¥2,724.00
Intrinsic Value
Upside potential
Previous Close
¥2,724.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KITO Corporation operates in the industrial machinery sector, specializing in the manufacturing and distribution of hoisting equipment and cranes. The company serves a global clientele, with operations spanning Japan, the Americas, China, and Europe. Its product portfolio includes manual and electric chain hoists, wire rope hoists, cranes, and below-the-hook devices, catering to industries requiring reliable materials-handling solutions. KITO’s emphasis on safety and durability positions it as a trusted provider in heavy lifting and load management. The company’s long-standing presence since 1932 underscores its expertise and stability in a competitive market. While it faces competition from global industrial equipment manufacturers, KITO maintains a niche through specialized, high-quality products tailored for industrial and construction applications. Its geographic diversification mitigates regional economic risks, though reliance on industrial demand cycles remains a factor.

Revenue Profitability And Efficiency

KITO reported revenue of JPY 62.5 billion for FY 2022, with net income of JPY 4.56 billion, reflecting a solid profitability margin. Operating cash flow stood at JPY 7.83 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY 4.53 billion suggest ongoing investments in production capabilities, balancing growth with operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 104.4 million highlights its earnings power, supported by a disciplined cost structure. With a market capitalization of JPY 10.9 billion, KITO demonstrates capital efficiency, though its beta of 0 suggests low correlation with broader market movements, possibly due to its niche focus.

Balance Sheet And Financial Health

KITO’s balance sheet shows JPY 11.27 billion in cash and equivalents against JPY 15.68 billion in total debt, indicating moderate leverage. The company’s liquidity position appears manageable, with debt levels reflecting typical industrial sector norms. Its financial health is stable, supported by consistent cash flow generation.

Growth Trends And Dividend Policy

Growth trends are tied to industrial demand, with no dividend payouts reported for FY 2022, suggesting reinvestment priorities. The absence of dividends may align with capital allocation toward expansion or R&D, though investor expectations for income remain unmet.

Valuation And Market Expectations

With a market cap of JPY 10.9 billion, KITO’s valuation reflects its niche market position and steady performance. The lack of beta correlation implies investor perception of stability, though limited growth visibility may temper premium valuations.

Strategic Advantages And Outlook

KITO’s strategic advantages lie in its specialized product range and global footprint. The outlook depends on industrial sector recovery and competitive positioning, with opportunities in emerging markets offset by cyclical demand risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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