investorscraft@gmail.com

Intrinsic ValueKomatsu Wall Industry Co., Ltd. (7949.T)

Previous Close¥2,835.00
Intrinsic Value
Upside potential
Previous Close
¥2,835.00

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

Komatsu Wall Industry Co., Ltd. operates in Japan's construction sector, specializing in the design, manufacture, and installation of movable partitions and walls. The company serves diverse markets, including educational institutions, commercial buildings, and public facilities, with products like school partitions, steel lightweight doors, and toilet booths. Its niche focus on modular and flexible interior solutions positions it as a key player in Japan's space optimization industry, catering to evolving architectural demands. Komatsu Wall Industry leverages its long-standing expertise, established in 1968, to maintain a strong regional presence. The company’s revenue model is driven by both product sales and construction services, ensuring recurring demand from renovation and new-build projects. While competition exists from broader construction material suppliers, Komatsu Wall Industry’s specialization in movable partitions provides a defensible market position. Its headquarters in Komatsu, Japan, underscores its localized supply chain and customer proximity, though growth may be constrained by reliance on domestic markets.

Revenue Profitability And Efficiency

For FY 2025, Komatsu Wall Industry reported revenue of JPY 44.6 billion, with net income of JPY 2.65 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at JPY 3.33 billion, while capital expenditures were JPY 1.51 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest stable operational efficiency in its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 145.59 demonstrates its ability to generate earnings effectively relative to its share count. With minimal total debt of JPY 189 million against cash reserves of JPY 16.71 billion, Komatsu Wall Industry maintains strong capital efficiency and low leverage, supporting its earnings stability.

Balance Sheet And Financial Health

Komatsu Wall Industry’s balance sheet is robust, with JPY 16.71 billion in cash and equivalents and negligible debt. This conservative financial structure underscores its low-risk profile and capacity to fund growth or weather downturns without reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by Japan’s construction activity. A dividend per share of JPY 65 reflects a commitment to shareholder returns, though its payout ratio remains sustainable given its strong cash position and modest capital needs.

Valuation And Market Expectations

With a market cap of JPY 38.3 billion and a beta of 0.229, the company is perceived as a low-volatility investment. Its valuation likely reflects its stable but domestically constrained growth prospects in the industrials sector.

Strategic Advantages And Outlook

Komatsu Wall Industry’s specialization in movable partitions provides a competitive edge in Japan’s construction market. Its financial health and niche focus position it well for steady performance, though diversification or international expansion could unlock additional growth opportunities in the long term.

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