investorscraft@gmail.com

Intrinsic ValueKikusui Holdings Corporation (6912.T)

Previous Close¥1,899.00
Intrinsic Value
Upside potential
Previous Close
¥1,899.00

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

Kikusui Holdings Corporation operates in the electrical equipment and parts industry, specializing in high-precision electronic measuring instruments and industrial power supplies. The company generates revenue through the design, manufacture, and sale of DC/AC power supplies, safety test equipment, EMC testers, and battery testing solutions, alongside software and firmware services. Its product portfolio caters to industrial, research, and development applications, positioning Kikusui as a niche provider of reliable testing and measurement solutions in Japan and internationally. The company’s market position is reinforced by its long-standing expertise, dating back to 1951, and its ability to offer customized test systems and calibration services. While it faces competition from global players like Keysight Technologies and Rohde & Schwarz, Kikusui maintains a strong regional presence, particularly in Japan, where its reputation for precision and after-sales support enhances customer retention. The firm’s focus on R&D and firmware updates ensures its products remain relevant in evolving sectors like renewable energy and electric vehicle testing.

Revenue Profitability And Efficiency

Kikusui reported revenue of JPY 12.49 billion for FY 2024, with net income of JPY 1.30 billion, reflecting a healthy net margin of approximately 10.4%. Operating cash flow stood at JPY 1.23 billion, indicating efficient cash generation relative to earnings. Capital expenditures of JPY 299 million suggest moderate reinvestment, aligning with its stable growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 155.34 underscores its earnings power, supported by a capital-light model with minimal debt (JPY 10.4 million). High cash reserves (JPY 3.19 billion) and low leverage highlight strong capital efficiency, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Kikusui’s balance sheet is robust, with cash and equivalents covering total debt by a wide margin. The negligible debt-to-equity ratio and JPY 3.19 billion in liquidity reflect a conservative financial structure, reducing risk during economic downturns or sector volatility.

Growth Trends And Dividend Policy

Revenue growth trends are steady, supported by demand for precision testing equipment in industrial and energy sectors. The firm’s dividend payout (JPY 47 per share) signals a commitment to shareholder returns, though yield remains modest, prioritizing reinvestment for niche market expansion.

Valuation And Market Expectations

With a market cap of JPY 10.86 billion and a beta of 0.45, Kikusui is perceived as a low-volatility stock. Its valuation reflects steady earnings and a defensive position in the industrials sector, though limited global scale may cap premium multiples.

Strategic Advantages And Outlook

Kikusui’s strengths lie in its specialized product range and regional expertise. The outlook is stable, with growth tied to industrial automation and energy transition trends, though global competition and currency risks pose challenges.

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