investorscraft@gmail.com

Intrinsic ValueKimoto Co., Ltd. (7908.T)

Previous Close¥253.00
Intrinsic Value
Upside potential
Previous Close
¥253.00

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

Kimoto Co., Ltd. operates as a specialized manufacturer of high-performance films and paper products, catering to diverse industrial applications in Japan and internationally. The company’s core revenue model revolves around producing functional films for touch screens, displays, and manufacturing processes, alongside offering spatial information services and software development. Its product portfolio includes hard coat films, optical films, and conductive films, which are critical components in electronics, automotive, and industrial sectors. Kimoto has established a niche position by focusing on precision materials that enhance durability, visibility, and conductivity in advanced technologies. The company also diversifies into agricultural products, alcoholic beverages, and consulting, though its primary strength lies in its film solutions. With a legacy dating back to 1952, Kimoto leverages its technical expertise to serve high-growth markets like displays and touch interfaces, positioning itself as a reliable supplier in the technology hardware ecosystem. Its market position is reinforced by its ability to innovate and adapt to evolving industry demands, such as the shift toward OLED and LED displays.

Revenue Profitability And Efficiency

Kimoto reported revenue of JPY 11.29 billion for FY2025, with net income of JPY 989 million, reflecting a net margin of approximately 8.8%. The company’s operating cash flow stood at JPY 1.84 billion, supported by efficient working capital management. Capital expenditures were modest at JPY 403 million, indicating disciplined investment in maintaining production capabilities without overextending financially.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 21.51 underscores its earnings power, driven by stable demand for its film products and ancillary services. With no debt and JPY 12.89 billion in cash and equivalents, Kimoto demonstrates strong capital efficiency, allowing it to reinvest in R&D or return capital to shareholders without financial strain.

Balance Sheet And Financial Health

Kimoto maintains a robust balance sheet with zero debt and substantial cash reserves, ensuring financial flexibility. Its cash position of JPY 12.89 billion far exceeds its modest capital expenditures, highlighting a conservative approach to leverage and liquidity management. This positions the company well to navigate economic uncertainties or pursue strategic opportunities.

Growth Trends And Dividend Policy

Growth trends are supported by steady demand for display and touchscreen films, though diversification into agriculture and consulting remains a smaller contributor. The company pays a dividend of JPY 6 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for operational needs. Future growth may hinge on technological advancements in its core film products.

Valuation And Market Expectations

With a market capitalization of JPY 10.06 billion and a beta of 0.315, Kimoto is perceived as a low-volatility investment. The valuation reflects its stable but niche market position, with investors likely pricing in moderate growth expectations given its specialized product focus and conservative financial profile.

Strategic Advantages And Outlook

Kimoto’s strategic advantages include its long-standing expertise in functional films and a debt-free balance sheet. The outlook remains stable, supported by sustained demand in electronics and displays. However, the company must continue innovating to stay competitive in a rapidly evolving technology landscape, particularly as new materials and manufacturing processes emerge.

Sources

Company filings, market data

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