investorscraft@gmail.com

Intrinsic ValueKawaden Corporation (6648.T)

Previous Close¥2,061.00
Intrinsic Value
Upside potential
Previous Close
¥2,061.00

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

Kawaden Corporation operates as a specialized provider of electrical machinery and equipment in Japan, focusing on design, manufacturing, installation, and sales. The company serves a diverse clientele, including large office buildings, hospitals, schools, factories, and apartment complexes, leveraging its expertise in electrical infrastructure. Its product portfolio includes switchboards, control panels, distribution boards, and monitoring systems, which are critical for modern electrical systems. Kawaden’s integrated approach—combining design, supervision, and material sales—positions it as a one-stop solution for electrical infrastructure needs. The company’s long-standing presence since 1926 underscores its reliability and deep industry knowledge, though it remains a niche player in the broader industrial machinery sector. Its focus on high-quality, customized solutions allows it to maintain steady demand in Japan’s mature but stable construction and industrial markets.

Revenue Profitability And Efficiency

Kawaden reported revenue of JPY 21.3 billion for FY 2024, with net income of JPY 744 million, reflecting a modest net margin of approximately 3.5%. Operating cash flow stood at JPY 167 million, though capital expenditures of JPY 284 million resulted in negative free cash flow. The company’s profitability metrics suggest tight operational efficiency, with room for improvement in cash flow management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 232.39 indicates stable earnings power, supported by its niche market positioning. However, the modest operating cash flow relative to net income suggests some inefficiencies in working capital management. Kawaden’s capital expenditures, while not excessive, highlight ongoing investments in maintaining its product and service capabilities.

Balance Sheet And Financial Health

Kawaden maintains a strong liquidity position with JPY 7.4 billion in cash and equivalents, against total debt of JPY 1.1 billion, indicating a robust balance sheet. The low debt-to-equity ratio reflects conservative financial management, providing flexibility for future investments or downturns. Its financial health is further underscored by a market capitalization of JPY 14.4 billion.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with Japan’s mature industrial sector. The company’s dividend payout of JPY 190 per share suggests a commitment to shareholder returns, supported by its stable cash reserves. However, limited revenue growth potential may constrain significant dividend increases absent operational improvements.

Valuation And Market Expectations

With a beta of 0.31, Kawaden is perceived as a low-volatility stock, trading at a modest valuation relative to its earnings. The market likely prices it as a stable, low-growth industrial player, with limited expectations for aggressive expansion or disruption.

Strategic Advantages And Outlook

Kawaden’s strategic advantages lie in its specialized expertise and long-term industry relationships. The outlook remains stable, though dependent on Japan’s construction and industrial activity. Opportunities may arise from infrastructure modernization, but the company’s niche focus limits exposure to broader industrial trends.

Sources

Company description, financial data from public filings, and market data from JPX.

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