KITZ CORPORATION FY2025 Q3 Earnings Report

Financial Highlights

• Net Sales: ¥130.82B
• Operating Income: ¥11.87B
• Net Income: ¥9.03B
• EPS: ¥101.08

Income Statement

Balance Sheet

Cash Flow Statement

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

Disclaimer

This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.

AI Financial Analysis

Executive Summary

Kitz (6498) reported FY2025 Q3 year-to-date consolidated results showing modest top-line growth with stronger operating leverage, but net profit softness versus the prior year. Revenue rose 2.8% YoY to ¥130.8bn, while operating income increased 9.4% YoY to ¥11.9bn, indicating effective cost control and/or favorable mix and pricing. Gross profit of ¥33.2bn implies a gross margin of 25.4%, supporting a healthier profitability profile in a cost-inflationary environment. Operating margin expanded to approximately 9.1% from about 8.5% in the prior comparable period, evidencing positive operating leverage. Ordinary income exceeded operating income by ¥0.5bn, suggesting net non-operating gains (e.g., FX gains, dividends, or equity-method income). Net income declined 2.5% YoY to ¥8.8bn despite stronger operating performance, implying a less favorable below-the-line impact (e.g., tax rate normalization or non-operating items). The DuPont-derived ROE stands at 7.74% with a net margin of 6.72%, asset turnover of 0.746x, and financial leverage of 1.54x, reflecting solid but not excessive leverage with steady asset efficiency. Liquidity is strong: current ratio is 300% and quick ratio is 257%, underscoring ample short-term coverage. The capital structure is conservative, with liabilities of ¥62.6bn against equity of ¥113.6bn; recalculated equity ratio is approximately 64.8% (the reported 0% is a placeholder). Interest expense is only ¥0.19bn with interest coverage around 63x, indicating negligible financial strain. Operating cash flow of ¥12.8bn is 1.45x net income, signaling good earnings quality and cash conversion. Inventory stands at ¥15.5bn; based on COGS, implied inventory turnover is roughly 6.1x (about 60 days), reasonable for industrial valves/components. EPS is ¥101.08, broadly aligned with the earnings level and share base previously reported (shares outstanding not disclosed in this dataset). Dividend data are not disclosed here (DPS and payout shown as 0 are placeholders), so distribution policy trends cannot be inferred from this extract. Overall, Kitz shows resilient profitability, disciplined cost management, and robust liquidity, though the net income dip suggests normalizing non-operating/tax effects. Data limitations (notably cash, investing cash flows, DPS, and share data) constrain granularity, but the available metrics point to stable fundamentals and adequate headroom for investment and shareholder returns.

Profitability Analysis

ROE of 7.74% is driven by a 6.72% net margin, 0.746x asset turnover, and 1.54x financial leverage, indicating profitability primarily from margins and steady asset use rather than leverage. Gross margin of 25.4% and operating margin of ~9.1% reflect improved spread versus last year, given revenue +2.8% and operating income +9.4%. EBITDA of ¥17.1bn (13.1% margin) indicates healthy operating cash generation capacity. Ordinary income (¥12.4bn) exceeding operating income by ~¥0.54bn suggests supportive non-operating gains, partly offset at the net level by taxes and potentially minority interests. Effective tax rate, approximated as income tax (¥3.55bn) over pre-tax income (proxied by ordinary income ¥12.41bn), is about 28.6%, consistent with a normalized rate in Japan; this explains why net profit lagged operating profit growth. Interest burden is minimal (¥0.19bn) with coverage of ~63x, so financing costs do not impede profitability. Operating leverage is positive: prior-year operating income implied at ~¥10.85bn on ~¥127.3bn revenue yields ~8.5% margin versus ~9.1% currently, a ~55bp expansion. Margin quality appears supported by pricing/mix and cost control; sustainability will depend on input costs, FX, and product mix (e.g., specialty vs. commodity valves). Asset efficiency (0.746x turnover) is typical for industrial equipment; incremental gains could come from inventory and receivables optimization. Overall profitability is solid with room for further improvement if mix upgrades and price realization persist.

Growth Assessment

Revenue growth of 2.8% YoY (to ¥130.8bn) is moderate, suggesting a stable demand environment across end-markets (e.g., water infrastructure, building services, industrial, chemical/petrochemical). Operating income growth of 9.4% outpaced sales, indicating improving operating efficiency and/or better pricing discipline. Net income declined 2.5% due to below-the-line factors (tax normalization and reduced non-operating tailwinds), rather than deterioration in the core business. Sustainability hinges on backlog conversion, order intake, and price-cost spread; current gross and operating margins imply successful pass-through of costs thus far. Ordinary income exceeding operating income implies some reliance on non-operating contributions; growth quality would be stronger if operating margin gains continue to drive bottom-line. Given tight labor and material markets, maintaining the 25%+ gross margin will be key to sustaining profit growth. International exposure and FX can influence both revenue and non-operating gains; yen moves may impact translation and materials costs. With OCF at 1.45x net income, earnings are underpinned by cash, supporting reinvestment to sustain growth. Outlook remains cautiously constructive on operations given improving margins, but net growth will depend on tax/FX normalization and the cadence of demand in cyclical segments.

Financial Health

Total assets are ¥175.4bn funded by ¥62.6bn liabilities and ¥113.6bn equity, implying a recalculated equity ratio of ~64.8%. Leverage is modest with debt-to-equity at 0.55x (using total liabilities as a proxy), providing ample solvency buffer. Liquidity is strong: current assets ¥106.4bn vs. current liabilities ¥35.4bn yields a 300% current ratio; the quick ratio at 257% confirms strength even excluding inventories. Working capital is ¥71.0bn, indicating significant flexibility to absorb demand swings and supply chain disruptions. Interest expense is only ¥0.19bn with ~63x coverage, mitigating refinancing and rate risk. Inventory of ¥15.5bn versus COGS of ¥94.1bn implies turnover of ~6.1x (~60 days), broadly healthy for industrial components; continued monitoring is warranted to avoid overstocking if demand slows. Cash and equivalents are undisclosed in this dataset, but balance-sheet liquidity appears robust based on current asset composition and low financial leverage.

Cash Flow Quality

Operating cash flow of ¥12.78bn is 1.45x net income (¥8.79bn), indicating strong cash conversion and limited accrual risk. EBITDA of ¥17.09bn provides a solid cash earnings base; OCF/EBITDA of ~0.75 suggests some working capital investment and/or tax/interest cash outflows, typical for growth and seasonality. Depreciation and amortization of ¥5.23bn represent meaningful non-cash charges supporting OCF above net income. Investing cash flow is undisclosed in this dataset; hence, Free Cash Flow cannot be reliably determined (the listed FCF=0 is a placeholder). With low interest expense (¥0.19bn) and normalized tax payments (tax expense ¥3.55bn), cash leakage below EBITDA is manageable. Working capital discipline appears adequate given the healthy quick ratio; inventory turnover of ~6.1x suggests reasonable inventory management. Overall, earnings quality is good, underpinned by cash generation and conservative financing, though the absence of capex data limits a full FCF assessment.

Dividend Sustainability

Dividend-related fields (DPS, payout ratio, FCF coverage) are not disclosed here; the zeros presented are placeholders, not actual values. On fundamentals, the company’s OCF (¥12.78bn) comfortably covers net income (¥8.79bn), and the balance sheet is conservative (equity ratio ~64.8%, low interest burden), which generally supports dividend capacity. Without capex data, FCF coverage cannot be assessed; sustainability typically hinges on maintenance capex relative to depreciation and growth capex needs. EPS is ¥101.08, providing a basis to evaluate payout once DPS is known. Historically for similar industrial firms, payout policies balance reinvestment with returns; given strong liquidity and low leverage, there appears to be room for continued distributions, but confirmation requires actual DPS and capex figures. Policy outlook will depend on earnings visibility, cash needs for strategic investments, and management’s target payout ratio.

Risk Assessment

Business Risks:

• End-market cyclicality in construction, water infrastructure, and industrial/petrochemical sectors affecting order intake and utilization
• Raw material and component cost inflation potentially pressuring gross margins if price pass-through weakens
• FX volatility impacting both margins (input costs) and non-operating income (translation/valuation)
• Competitive pricing in commoditized valve segments leading to margin compression
• Supply chain disruptions causing delivery delays and working capital build
• Project mix risk; lower-margin projects could dilute operating margin
• Geopolitical and regulatory risks in export markets affecting demand and logistics

Financial Risks:

• Potential working capital swings impacting OCF conversion despite stable earnings
• Capex requirements (undisclosed) that could compress FCF in investment phases
• Tax rate normalization variability influencing net income growth
• Interest rate increases modestly raising financing costs (albeit from a low base)

Key Concerns:

• Net income decline (-2.5% YoY) despite stronger operations, implying below-the-line headwinds
• Dependence on non-operating gains to lift ordinary income above operating income
• Limited visibility on cash balances, capex, and dividends due to undisclosed items

Investment Implications

Key Takeaways:

• Solid operating performance: revenue +2.8% YoY, operating income +9.4% YoY; operating margin improved ~55bp
• Healthy profitability: gross margin 25.4%, EBITDA margin 13.1%, ROE 7.74%
• Strong balance sheet and liquidity: current ratio 300%, quick ratio 257%, leverage modest (0.55x liabilities/equity)
• Earnings quality robust: OCF/NI 1.45x; interest coverage ~63x
• Net income softness driven by normalized tax/non-operating items rather than core weakness

Metrics to Watch:

• Order intake and backlog to gauge revenue sustainability
• Gross and operating margin trends (price-cost spread, mix)
• Capex and investing cash flows to assess FCF and capital allocation
• Inventory turnover and working capital days for cash conversion
• FX impacts on both operations and non-operating income
• Tax rate trajectory and any one-off gains/losses below operating line
• ROE progression via margin expansion and asset turnover improvements

Relative Positioning: Within Japanese industrial valve peers, Kitz exhibits a balanced profile: moderate ROE with conservative leverage, improving operating margin, and strong liquidity. The company appears operationally resilient with better-than-peer operating leverage in the period, though headline net growth lags due to normalized below-the-line effects.

Disclaimer

This analysis was auto-generated by AI. Please note the following:

• No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
• Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
• At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis