investorscraft@gmail.com

Intrinsic Value of Maezawa Kyuso Industries Co.,Ltd. (6485.T)

Previous Close¥1,238.00
Intrinsic Value
Upside potential
Previous Close
¥1,238.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Maezawa Kyuso Industries Co., Ltd. operates as a specialized manufacturer and supplier of water supply equipment in Japan, serving the construction and industrial sectors. The company’s product portfolio includes critical components such as corporation stops, pipe fittings, ball-type water stop valves, water meters, and crosslinked polyethylene pipes, which are essential for residential and commercial plumbing systems. Its focus on durable, high-quality fittings positions it as a reliable partner for infrastructure projects. Maezawa Kyuso’s market position is reinforced by its long-standing presence since 1937, deep industry expertise, and a reputation for precision engineering. While it operates in a competitive domestic market, the company differentiates itself through product durability and compliance with stringent Japanese quality standards. Its revenue model is driven by both direct sales and long-term contracts with construction firms, ensuring steady demand. The company’s strategic focus on indoor plumbing units and stainless steel fittings aligns with Japan’s aging infrastructure needs and modernization trends.

Revenue Profitability And Efficiency

Maezawa Kyuso reported revenue of JPY 32.0 billion for FY 2024, with net income of JPY 1.68 billion, reflecting a net margin of approximately 5.3%. Operating cash flow stood at JPY 2.06 billion, indicating efficient working capital management. Capital expenditures of JPY 755 million suggest moderate reinvestment in production capabilities, aligning with its steady growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 78.1 underscores its earnings stability, supported by a debt-free balance sheet. With zero total debt and JPY 10.8 billion in cash reserves, Maezawa Kyuso maintains strong capital efficiency, allowing flexibility for strategic investments or shareholder returns without financial strain.

Balance Sheet And Financial Health

Maezawa Kyuso’s balance sheet is robust, with JPY 10.8 billion in cash and equivalents and no debt, reflecting a conservative financial approach. This liquidity position provides resilience against market fluctuations and supports ongoing operations without reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s construction sector, with steady demand for water infrastructure. A dividend of JPY 50 per share indicates a commitment to shareholder returns, though payout ratios remain sustainable given its strong cash position and low leverage.

Valuation And Market Expectations

With a market cap of JPY 25.9 billion and a beta of 0.099, Maezawa Kyuso is perceived as a low-volatility investment. Its valuation reflects stability rather than aggressive growth, appealing to conservative investors seeking exposure to Japan’s industrial sector.

Strategic Advantages And Outlook

Maezawa Kyuso’s strategic advantages include its niche expertise, long-term customer relationships, and debt-free structure. The outlook remains stable, supported by Japan’s infrastructure maintenance needs, though growth may be tempered by demographic challenges and limited international expansion.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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