investorscraft@gmail.com

Intrinsic ValueKuroda Precision Industries Ltd. (7726.T)

Previous Close¥1,007.00
Intrinsic Value
Upside potential
Previous Close
¥1,007.00

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

Kuroda Precision Industries Ltd. operates in the industrial manufacturing sector, specializing in high-precision motion control systems, press tools, and measurement instruments. The company serves global markets with a diversified product portfolio, including ball screws, actuators, surface grinding machines, and wafer flatness measuring systems. Its core revenue model relies on both standardized and custom-engineered solutions, catering to industries requiring ultra-precision components, such as semiconductor manufacturing, automotive, and industrial machinery. Kuroda maintains a niche position by combining decades of expertise in precision engineering with specialized production capabilities, allowing it to compete on quality and technical sophistication rather than price. The company’s focus on R&D and proprietary technologies, such as laminated precision press tools for motor cores, reinforces its market differentiation. While it faces competition from larger industrial conglomerates, Kuroda’s targeted approach to high-margin precision components provides stability in cyclical industrial markets.

Revenue Profitability And Efficiency

For FY 2024, Kuroda reported revenue of ¥18.5 billion, with net income of ¥498 million, reflecting modest profitability in a competitive industrial tools market. Operating cash flow stood at ¥428 million, though capital expenditures of ¥1.4 billion indicate ongoing investments in production capacity. The company’s efficiency metrics suggest a focus on maintaining margins despite cost pressures, typical of precision manufacturing firms with specialized workflows.

Earnings Power And Capital Efficiency

Diluted EPS of ¥87.43 underscores Kuroda’s ability to generate earnings despite its relatively small scale. The company’s capital efficiency is tempered by high-precision manufacturing requirements, which demand sustained capex. Its beta of 1.44 indicates higher volatility relative to the market, likely tied to cyclical demand for industrial components.

Balance Sheet And Financial Health

Kuroda’s balance sheet shows ¥3.3 billion in cash against ¥6.6 billion in total debt, suggesting moderate leverage. The debt level is manageable given stable cash flows, but the company’s industrial exposure warrants monitoring of liquidity, especially during downturns. Its financial health is typical of mid-tier manufacturers balancing growth investments with debt service.

Growth Trends And Dividend Policy

Growth trends are tied to industrial demand cycles, with limited visibility into near-term expansion. The company pays a dividend of ¥20 per share, reflecting a conservative payout policy aimed at retaining capital for R&D and operational needs. Shareholder returns are secondary to reinvestment in precision engineering capabilities.

Valuation And Market Expectations

With a market cap of ¥5.1 billion, Kuroda trades at a modest valuation, likely reflecting its niche position and cyclical risks. Investors appear to price in steady but unspectacular growth, aligning with its role as a specialized supplier in industrial supply chains.

Strategic Advantages And Outlook

Kuroda’s strategic advantages lie in its technical expertise and long-standing client relationships in precision manufacturing. The outlook hinges on sustained demand for high-accuracy components, though macroeconomic headwinds could pressure margins. Its ability to innovate in measurement and motion control systems will be critical to maintaining relevance.

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