Data is not available at this time.
Kikusui Chemical Industries Co., Ltd. operates in the construction materials sector, specializing in functional and finishing products for building and civil engineering applications. The company’s diversified portfolio includes exterior coatings, waterproofing solutions, fireproof materials, and civil engineering products, catering to both domestic and international markets. Its revenue model is driven by B2B sales to construction firms, contractors, and infrastructure developers, leveraging Japan’s robust construction industry while expanding its global footprint. Kikusui Chemical has established itself as a niche player with a focus on high-performance materials, differentiating through innovation and durability. The company’s market position is reinforced by its long-standing presence since 1959, technical expertise, and a reputation for reliability in demanding construction environments. While it faces competition from larger multinationals, its specialization in tailored solutions and regional distribution network provides a competitive edge in targeted segments.
Kikusui Chemical reported revenue of JPY 22.4 billion for FY 2024, with net income of JPY 376 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 1.08 billion, indicating stable cash generation, though capital expenditures of JPY 565 million suggest ongoing investments in production capabilities. The company’s efficiency metrics are influenced by raw material costs and sector-specific demand cycles.
The company’s diluted EPS of JPY 29.95 underscores its ability to translate revenue into earnings, albeit with thin margins typical of the construction materials industry. Capital efficiency is balanced between reinvestment and maintaining liquidity, as evidenced by its JPY 4.38 billion cash reserve against JPY 2.27 billion in total debt, providing a conservative leverage profile.
Kikusui Chemical maintains a solid balance sheet with JPY 4.38 billion in cash and equivalents, offsetting its JPY 2.27 billion total debt. This positions the company with a net cash advantage, supporting financial flexibility. The low beta of 0.136 suggests resilience to market volatility, aligning with its stable but low-growth industry characteristics.
Growth trends are likely tied to Japan’s infrastructure spending and overseas expansion, though the company’s modest net income indicates incremental progress. A dividend of JPY 8 per share reflects a commitment to shareholder returns, with a payout ratio that appears sustainable given its cash flow and conservative debt levels.
With a market cap of JPY 4.64 billion, the company trades at a P/E multiple that aligns with niche construction material peers. Investor expectations are likely tempered by the sector’s cyclicality, though Kikusui’s specialization and balance sheet strength may justify a stability premium.
Kikusui’s strategic advantages lie in its technical expertise and regional market penetration. The outlook hinges on Japan’s construction activity and potential export growth, though macroeconomic headwinds could pressure margins. Its focus on high-performance materials and prudent financial management positions it to navigate industry challenges.
Company description, financial data from disclosed filings, and market data from exchange sources.
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |