Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |