investorscraft@gmail.com

Intrinsic ValueKubota Corporation (6326.T)

Previous Close¥2,369.50
Intrinsic Value
Upside potential
Previous Close
¥2,369.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kubota Corporation is a diversified industrial leader specializing in machinery and solutions for the food, water, and environmental sectors. The company operates through three core segments: Farm & Industrial Machinery, Water & Environment, and Other. Its Farm & Industrial Machinery segment dominates with a broad portfolio of agricultural equipment, including tractors, harvesters, and construction machinery, while the Water & Environment segment focuses on infrastructure solutions like pipes, wastewater treatment systems, and purification plants. Kubota’s market position is strengthened by its vertically integrated operations, spanning manufacturing, financing, and after-sales services, which enhance customer retention and recurring revenue streams. The company’s global footprint, particularly in Japan, North America, and Asia, allows it to capitalize on agricultural mechanization trends and urbanization-driven water infrastructure demand. Its reputation for reliability and innovation in precision farming and sustainable water management further solidifies its competitive edge.

Revenue Profitability And Efficiency

Kubota reported revenue of JPY 3.02 trillion for FY 2024, with net income of JPY 230.4 billion, reflecting a net margin of approximately 7.6%. Operating cash flow stood at JPY 282.1 billion, demonstrating robust cash generation. Capital expenditures of JPY 181.2 billion indicate ongoing investments in capacity and technology, aligning with long-term growth objectives. The company’s ability to maintain profitability amid cyclical demand underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 197.61 highlights Kubota’s earnings strength, supported by its diversified revenue base and cost management. The company’s capital allocation prioritizes R&D and market expansion, with a focus on high-margin products like precision agriculture equipment and water treatment solutions. Its leasing and financing services further enhance returns by facilitating customer purchases and fostering loyalty.

Balance Sheet And Financial Health

Kubota’s balance sheet shows JPY 295.1 billion in cash against total debt of JPY 2.28 trillion, indicating a leveraged but manageable position. The debt primarily funds growth initiatives and working capital. The company’s liquidity remains adequate, with operating cash flow covering interest obligations and sustaining dividend payments.

Growth Trends And Dividend Policy

Kubota’s growth is driven by global demand for agricultural automation and water infrastructure, particularly in emerging markets. The company has consistently paid dividends, with a FY 2024 payout of JPY 50 per share, reflecting a balanced approach to shareholder returns and reinvestment. Its focus on sustainable technologies positions it well for regulatory tailwinds.

Valuation And Market Expectations

With a market cap of JPY 1.81 trillion and a beta of 0.75, Kubota is viewed as a stable industrial play. Investors likely price in steady growth from its core segments, though cyclical risks in agriculture and construction persist. The valuation reflects confidence in its ability to navigate sector volatility.

Strategic Advantages And Outlook

Kubota’s strengths lie in its integrated business model, technological leadership, and global distribution network. Near-term challenges include input cost inflation and regional demand fluctuations, but its long-term outlook remains positive due to secular trends in food security and environmental sustainability. Strategic partnerships and innovation in smart farming and water solutions will be key growth drivers.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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