Previous Close | ¥1,238.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |