investorscraft@gmail.com

Intrinsic ValueKyocera Corporation (6971.T)

Previous Close¥2,308.00
Intrinsic Value
Upside potential
Previous Close
¥2,308.00

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

Kyocera Corporation operates as a diversified technology company with a strong foundation in fine ceramic technologies, serving global markets through its Core Components, Electronic Components, and Solutions Business segments. The company leverages its expertise in ceramics to produce high-performance components for industrial machinery, automotive, and communication infrastructure sectors, alongside consumer-facing products like smartphones, printers, and solar modules. Kyocera’s vertically integrated approach allows it to maintain quality control and innovation across its product lines, positioning it as a key supplier in niche markets such as semiconductor packaging and optical components. Its Solutions Business further diversifies revenue streams through smart energy systems and medical devices, including prosthetic joints and dental prosthetics. With a global distribution network spanning Japan, Asia, Europe, and the U.S., Kyocera balances B2B and B2C markets, reinforcing its reputation for reliability and technological advancement in both industrial and consumer applications.

Revenue Profitability And Efficiency

Kyocera reported revenue of ¥2.00 trillion (JPY) for FY 2024, with net income of ¥101.07 billion, reflecting a net margin of approximately 5.0%. Operating cash flow stood at ¥269.07 billion, supported by disciplined cost management, while capital expenditures of ¥159.74 billion indicate ongoing investments in production capacity and R&D. The company’s ability to generate steady cash flow underscores its operational efficiency despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

Diluted EPS of ¥71.58 highlights Kyocera’s earnings stability, driven by its diversified portfolio and high-margin ceramic components. The company’s capital efficiency is evident in its balanced reinvestment strategy, with capex representing 8.0% of revenue. Kyocera’s focus on high-growth areas like smart energy and automotive components suggests potential for improved returns on invested capital over time.

Balance Sheet And Financial Health

Kyocera maintains a robust balance sheet with ¥424.79 billion in cash and equivalents against total debt of ¥304.19 billion, yielding a net cash position. This financial flexibility supports its dividend policy and strategic investments. The low debt-to-equity ratio reflects conservative leverage, aligning with its long-term growth objectives.

Growth Trends And Dividend Policy

Revenue growth has been tempered by global supply chain challenges, but Kyocera’s exposure to resilient sectors like automotive and renewable energy provides a buffer. The company offers a dividend yield of approximately 1.4% (based on a ¥50 per share payout), signaling commitment to shareholder returns while retaining capital for innovation.

Valuation And Market Expectations

At a market cap of ¥2.42 trillion, Kyocera trades at a P/E of ~24x, reflecting investor confidence in its niche leadership and diversified revenue streams. The low beta (0.16) suggests relative insulation from market volatility, though growth expectations remain modest given its mature segments.

Strategic Advantages And Outlook

Kyocera’s competitive edge lies in its ceramic technology IP, global supply chain integration, and cross-segment synergies. Near-term focus on smart energy and medical devices could unlock new growth avenues, while macroeconomic stability in core markets remains a monitorable risk. The outlook is cautiously optimistic, with innovation and cost efficiency as key drivers.

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