investorscraft@gmail.com

Intrinsic ValueKatsuragawa Electric Co., Ltd. (6416.T)

Previous Close¥958.00
Intrinsic Value
Upside potential
Previous Close
¥958.00

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

Katsuragawa Electric Co., Ltd. operates in the computer hardware sector, specializing in the development, manufacturing, and sale of large format color printers, multifunction machines, scanners, and related software. The company also produces micro motors, diversifying its revenue streams. With a presence in the United States, Europe, and Asia, Katsuragawa serves a global clientele, leveraging its long-standing expertise since its founding in 1945. The company’s focus on high-quality printing and imaging solutions positions it as a niche player in a competitive market dominated by larger multinational corporations. Its ability to cater to specialized printing needs, such as large-format applications, provides a distinct market edge. However, the company faces challenges from digital transformation trends that reduce demand for traditional printing hardware. Katsuragawa’s strategic emphasis on innovation and regional expansion aims to mitigate these risks while capitalizing on emerging opportunities in industrial and commercial printing segments.

Revenue Profitability And Efficiency

In FY 2024, Katsuragawa reported revenue of JPY 6.26 billion, with net income of JPY 184 million, reflecting modest profitability. The diluted EPS stood at JPY 120.43, indicating reasonable earnings per share. Operating cash flow was JPY 602 million, suggesting efficient cash generation from core operations. Capital expenditures were JPY 73 million, highlighting restrained investment in fixed assets, which may reflect cautious growth strategies.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio, though net margins remain relatively thin. Operating cash flow coverage of capital expenditures is strong, indicating effective capital allocation. The absence of dividends suggests reinvestment of earnings into business operations or debt reduction, aligning with a focus on sustaining long-term growth.

Balance Sheet And Financial Health

Katsuragawa maintains a solid balance sheet with JPY 1.78 billion in cash and equivalents, providing liquidity. Total debt stands at JPY 837 million, resulting in a conservative leverage profile. The company’s financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in strategic initiatives without over-reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s global footprint suggests potential for incremental expansion. Katsuragawa does not currently pay dividends, prioritizing reinvestment over shareholder returns. This policy may appeal to growth-oriented investors but could deter income-focused stakeholders. Future growth will likely depend on innovation and market penetration in competitive regions.

Valuation And Market Expectations

With a market capitalization of JPY 1 billion and a beta of 0.86, Katsuragawa exhibits lower volatility compared to the broader market. The valuation reflects its niche positioning and moderate growth prospects. Investor expectations appear tempered, given the company’s small size and the competitive pressures in the hardware sector.

Strategic Advantages And Outlook

Katsuragawa’s strategic advantages lie in its specialized product offerings and established presence in key markets. The outlook hinges on its ability to innovate and adapt to declining demand in traditional printing sectors. Success will depend on leveraging its expertise in micro motors and expanding into adjacent high-growth areas, such as industrial automation or advanced imaging solutions.

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