investorscraft@gmail.com

Intrinsic ValueKITZ Corporation (6498.T)

Previous Close¥2,011.00
Intrinsic Value
Upside potential
Previous Close
¥2,011.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KITZ Corporation is a leading industrial machinery company specializing in flow control solutions, primarily valves and related products, under its well-established KITZ brand. The company operates across three segments: Valve Manufacturing, Brass Bar Manufacturing, and Other, which includes a resort hotel. Its valve products serve diverse applications in fluid control, while brass bars cater to machinery and construction needs. KITZ maintains a strong domestic presence in Japan while expanding internationally, leveraging its technical expertise and reputation for reliability. The company’s diversified revenue streams—spanning industrial, construction, and hospitality—provide resilience against sector-specific downturns. Its market position is reinforced by decades of engineering experience, a broad product portfolio, and a focus on quality, making it a trusted supplier in the industrials sector. The Brass Bar segment further complements its core valve business, offering synergies in materials and manufacturing efficiency.

Revenue Profitability And Efficiency

In FY 2023, KITZ reported revenue of JPY 166.9 billion, with net income of JPY 10.6 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at JPY 16.0 billion, though capital expenditures of JPY 8.9 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest steady operational efficiency, supported by its diversified business model.

Earnings Power And Capital Efficiency

KITZ’s diluted EPS of JPY 118.08 underscores its earnings capability, while its operating cash flow covers capital expenditures, indicating sustainable reinvestment. The company’s capital allocation appears balanced, with sufficient liquidity to fund growth initiatives and maintain financial flexibility. Its low beta of 0.248 suggests relatively stable earnings compared to broader market volatility.

Balance Sheet And Financial Health

KITZ maintains a solid balance sheet with JPY 28.4 billion in cash and equivalents against total debt of JPY 37.9 billion, reflecting moderate leverage. The company’s financial health is stable, with adequate liquidity to meet obligations and support strategic investments. Its debt levels appear manageable given its cash flow generation and market position.

Growth Trends And Dividend Policy

KITZ’s growth is driven by its core valve business and international expansion, though its brass segment and hospitality operations add diversification. The company paid a dividend of JPY 46 per share, signaling a commitment to shareholder returns. Future growth may hinge on industrial demand and operational efficiency improvements.

Valuation And Market Expectations

With a market cap of JPY 98.2 billion, KITZ trades at a P/E multiple derived from its JPY 118.08 EPS. Its low beta suggests investors view it as a defensive play within industrials. Market expectations likely reflect steady performance, with valuation metrics aligning with its stable earnings profile.

Strategic Advantages And Outlook

KITZ’s strengths lie in its technical expertise, diversified revenue streams, and strong brand reputation. The outlook remains stable, supported by demand for industrial valves and brass products. Challenges include global competition and macroeconomic fluctuations, but the company’s operational resilience positions it well for long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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