investorscraft@gmail.com

Intrinsic ValueKaname Kogyo Co.,Ltd. (6566.T)

Previous Close¥1,457.00
Intrinsic Value
Upside potential
Previous Close
¥1,457.00

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

Kaname Kogyo Co., Ltd. operates in the waste management sector, providing essential services for the collection, transportation, and disposal of general and industrial waste. The company also engages in recycling activities, positioning itself as a key player in Japan's circular economy. With a focus on sustainability, Kaname Kogyo serves both municipal and industrial clients, leveraging its expertise to ensure compliance with stringent environmental regulations. The company’s integrated waste management solutions enhance operational efficiency and reduce environmental impact, reinforcing its competitive edge in a highly regulated industry. Founded in 1972 and headquartered in Tokyo, Kaname Kogyo has built a reputation for reliability and innovation in waste handling, catering to Japan’s densely populated urban centers. Its market position is further strengthened by its ability to adapt to evolving waste disposal technologies and regulatory frameworks, ensuring long-term relevance in a sector driven by environmental stewardship and resource optimization.

Revenue Profitability And Efficiency

Kaname Kogyo reported revenue of ¥13.50 billion for FY 2024, with net income reaching ¥1.29 billion, reflecting a healthy profit margin. The company’s operating cash flow stood at ¥1.81 billion, indicating strong cash generation from core operations. Capital expenditures of ¥562 million suggest disciplined reinvestment, balancing growth with financial prudence. These metrics underscore the company’s efficient operational execution in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥81.02 highlights its earnings power, supported by stable demand for waste management services. With a low beta of 0.206, Kaname Kogyo demonstrates resilience to market volatility, typical of essential service providers. Its ability to generate consistent cash flows while maintaining moderate capital expenditures reflects disciplined capital allocation and operational efficiency.

Balance Sheet And Financial Health

Kaname Kogyo maintains a robust balance sheet, with cash and equivalents of ¥5.78 billion against total debt of ¥1.46 billion, indicating strong liquidity and low leverage. This financial stability provides flexibility for strategic investments or weathering economic downturns. The company’s conservative debt profile aligns with its steady, low-risk business model.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s waste management needs, with steady demand driven by urbanization and environmental regulations. Kaname Kogyo’s dividend per share of ¥26 reflects a commitment to shareholder returns, supported by its stable cash flows. Future growth may hinge on expanding recycling capabilities or leveraging regulatory tailwinds in sustainability.

Valuation And Market Expectations

With a market capitalization of ¥16.19 billion, Kaname Kogyo trades at a modest valuation, typical for a niche industrial player. Investors likely value its defensive characteristics and consistent profitability, though growth expectations remain tempered given the mature nature of the waste management sector in Japan.

Strategic Advantages And Outlook

Kaname Kogyo’s strategic advantages lie in its entrenched market position, regulatory expertise, and focus on sustainability. The outlook remains stable, with opportunities in recycling innovation and waste-to-energy initiatives. However, competition and regulatory changes pose risks, requiring ongoing adaptability to maintain its competitive edge.

Sources

Company filings, Bloomberg

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