K

Kawasaki Kisen Kaisha Ltd
TSE:9107

Watchlist Manager
Kawasaki Kisen Kaisha Ltd
TSE:9107
Watchlist
Price: 2 116 JPY -2.04% Market Closed
Market Cap: 1.3T JPY
Have any thoughts about
Kawasaki Kisen Kaisha Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Kawasaki Kisen Kaisha Ltd stock under the Base Case scenario is 1 699.72 JPY. Compared to the current market price of 2 116 JPY, Kawasaki Kisen Kaisha Ltd is Overvalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 699.72 JPY
Overvaluation 20%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Kawasaki Kisen Kaisha Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Kawasaki Kisen Kaisha Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Kawasaki Kisen Kaisha Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Marine Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Kawasaki Kisen Kaisha Ltd

Provide an overview of the primary business activities
of Kawasaki Kisen Kaisha Ltd.

What unique competitive advantages
does Kawasaki Kisen Kaisha Ltd hold over its rivals?

What risks and challenges
does Kawasaki Kisen Kaisha Ltd face in the near future?

Summarize the latest earnings call
of Kawasaki Kisen Kaisha Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kawasaki Kisen Kaisha Ltd.

Provide P/S
for Kawasaki Kisen Kaisha Ltd.

Provide P/E
for Kawasaki Kisen Kaisha Ltd.

Provide P/OCF
for Kawasaki Kisen Kaisha Ltd.

Provide P/FCFE
for Kawasaki Kisen Kaisha Ltd.

Provide P/B
for Kawasaki Kisen Kaisha Ltd.

Provide EV/S
for Kawasaki Kisen Kaisha Ltd.

Provide EV/GP
for Kawasaki Kisen Kaisha Ltd.

Provide EV/EBITDA
for Kawasaki Kisen Kaisha Ltd.

Provide EV/EBIT
for Kawasaki Kisen Kaisha Ltd.

Provide EV/OCF
for Kawasaki Kisen Kaisha Ltd.

Provide EV/FCFF
for Kawasaki Kisen Kaisha Ltd.

Provide EV/IC
for Kawasaki Kisen Kaisha Ltd.

Show me price targets
for Kawasaki Kisen Kaisha Ltd made by professional analysts.

What are the Revenue projections
for Kawasaki Kisen Kaisha Ltd?

How accurate were the past Revenue estimates
for Kawasaki Kisen Kaisha Ltd?

What are the Net Income projections
for Kawasaki Kisen Kaisha Ltd?

How accurate were the past Net Income estimates
for Kawasaki Kisen Kaisha Ltd?

What are the EPS projections
for Kawasaki Kisen Kaisha Ltd?

How accurate were the past EPS estimates
for Kawasaki Kisen Kaisha Ltd?

What are the EBIT projections
for Kawasaki Kisen Kaisha Ltd?

How accurate were the past EBIT estimates
for Kawasaki Kisen Kaisha Ltd?

Compare the revenue forecasts
for Kawasaki Kisen Kaisha Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kawasaki Kisen Kaisha Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kawasaki Kisen Kaisha Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kawasaki Kisen Kaisha Ltd compared to its peers.

Compare the P/E ratios
of Kawasaki Kisen Kaisha Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kawasaki Kisen Kaisha Ltd with its peers.

Analyze the financial leverage
of Kawasaki Kisen Kaisha Ltd compared to its main competitors.

Show all profitability ratios
for Kawasaki Kisen Kaisha Ltd.

Provide ROE
for Kawasaki Kisen Kaisha Ltd.

Provide ROA
for Kawasaki Kisen Kaisha Ltd.

Provide ROIC
for Kawasaki Kisen Kaisha Ltd.

Provide ROCE
for Kawasaki Kisen Kaisha Ltd.

Provide Gross Margin
for Kawasaki Kisen Kaisha Ltd.

Provide Operating Margin
for Kawasaki Kisen Kaisha Ltd.

Provide Net Margin
for Kawasaki Kisen Kaisha Ltd.

Provide FCF Margin
for Kawasaki Kisen Kaisha Ltd.

Show all solvency ratios
for Kawasaki Kisen Kaisha Ltd.

Provide D/E Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide D/A Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide Interest Coverage Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide Altman Z-Score Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide Quick Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide Current Ratio
for Kawasaki Kisen Kaisha Ltd.

Provide Cash Ratio
for Kawasaki Kisen Kaisha Ltd.

What is the historical Revenue growth
over the last 5 years for Kawasaki Kisen Kaisha Ltd?

What is the historical Net Income growth
over the last 5 years for Kawasaki Kisen Kaisha Ltd?

What is the current Free Cash Flow
of Kawasaki Kisen Kaisha Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kawasaki Kisen Kaisha Ltd.

Business Breakdown

Kawasaki Kisen Kaisha Ltd., commonly known as "K Line," is a prominent Japanese shipping company with a rich history dating back to its founding in 1884. As one of the key players in the global shipping industry, K Line specializes in a diverse range of maritime services, including container shipping, bulk shipping, and logistics solutions. The company operates a modern and versatile fleet, managing over 300 vessels that transport goods across the world's oceans. K Line has strategically positioned itself to benefit from the growing demand for international trade, focusing on efficient and sustainable shipping practices that align with global environmental standards. Its commitment to innova...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kawasaki Kisen Kaisha Ltd

Current Assets 439.9B
Cash & Short-Term Investments 215B
Receivables 130.6B
Other Current Assets 94.3B
Non-Current Assets 1.7T
Long-Term Investments 1.2T
PP&E 430.1B
Intangibles 6.1B
Other Non-Current Assets 67.5B
Current Liabilities 193.6B
Accounts Payable 73B
Other Current Liabilities 120.6B
Non-Current Liabilities 320.4B
Long-Term Debt 223.1B
Other Non-Current Liabilities 97.2B
Efficiency

Earnings Waterfall
Kawasaki Kisen Kaisha Ltd

Revenue
1T JPY
Cost of Revenue
-834.2B JPY
Gross Profit
173.5B JPY
Operating Expenses
-77.7B JPY
Operating Income
95.8B JPY
Other Expenses
42.9B JPY
Net Income
138.7B JPY

Free Cash Flow Analysis
Kawasaki Kisen Kaisha Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

For the first nine months of fiscal 2023, operating revenues hit JPY 715.3 billion with a net income of JPY 74 billion and an equity ratio fluctuating around 57% to 59% under IFRS. Projections for the full fiscal year anticipate operating revenues of JPY 940 billion and net income of JPY 105 billion, bumps of JPY 10 billion and drops of JPY 5 billion in operating income compared to earlier estimates, respectively. Segment-wise, product logistics excluding the container ship business saw a JPY 12.6 billion year-on-year rise with a forecast of a significant 37% jump to JPY 83.5 billion. The company plans to boost shareholder dividends to JPY 250 per share, with expectations of an even fourth quarter surpassing a weak third quarter's JPY 13.2 billion ordinary income with a forecast of JPY 36.6 billion.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kawasaki Kisen Kaisha Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive Net Income
Positive 3-Years Revenue Growth
61/100
Profitability
Score

Kawasaki Kisen Kaisha Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kawasaki Kisen Kaisha Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
High Altman Z-Score
68/100
Solvency
Score

Kawasaki Kisen Kaisha Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kawasaki Kisen Kaisha Ltd

Wall Street analysts forecast Kawasaki Kisen Kaisha Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kawasaki Kisen Kaisha Ltd is 1 962.82 JPY with a low forecast of 774.33 JPY and a high forecast of 2 625 JPY.

Lowest
Price Target
774.33 JPY
63% Downside
Average
Price Target
1 962.82 JPY
7% Downside
Highest
Price Target
2 625 JPY
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Kawasaki Kisen Kaisha Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Kawasaki Kisen Kaisha Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Kawasaki Kisen Kaisha Ltd

Country

Japan

Industry

Marine

Market Cap

1.4T JPY

Dividend Yield

4.73%

Description

Kawasaki Kisen Kaisha, Ltd. engages in the provision of marine transportation services. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 6,080 full-time employees. The firm operates in three business segments. The Dry Bulk segment is engaged in the dry bulk transportation business. The Energy Resource segment is engaged in the energy resource transportation business and the marine resource development business. The Product Logistics segment is engaged in the car carrier business, the logistics business, the near sea and inland shipping business, and the container ship business. The firm is also engaged in the ship management business, the travel agency business, as well as the real estate leasing and management business.

Contact

TOKYO-TO
Chiyoda-ku
Iino Bldg., 2-1-1, Uchisaiwai-cho
+81335955000.0
www.kline.co.jp

IPO

1950-01-04

Employees

6 080

Officers

CEO, President & Chairman
Mr. Yukikazu Myochin
CFO, Senior Managing Executive Officer & Director
Noriaki Yamaga
Executive Officer & Chief Information Officer
Dr. Hiroshi Uchida Ph.D.
Executive Officer & Chief Compliance Officer
Fumiyoshi Sato
Senior Managing Executive Officer and Head of General Affairs, Human Resources & CSR
Mr. Shingo Kogure
Senior Managing Executive Officer & Chief Safety Officer
Mr. Kiyotaka Aya
Show More
Executive VP, Executive Officer & Representative Director
Mr. Kazuhiko Harigai
Senior Managing Executive Officer
Mr. Takenori Igarashi
Managing Executive Officer
Mr. Yutaka Akutagawa
Show Less

See Also

Discover More
What is the Intrinsic Value of one Kawasaki Kisen Kaisha Ltd stock?

The intrinsic value of one Kawasaki Kisen Kaisha Ltd stock under the Base Case scenario is 1 699.72 JPY.

Is Kawasaki Kisen Kaisha Ltd stock undervalued or overvalued?

Compared to the current market price of 2 116 JPY, Kawasaki Kisen Kaisha Ltd is Overvalued by 20%.

Back to Top