Subscribe

KIMURA KOHKI Co.,Ltd. (6231.T)

JPY12,800.00 -130.00 (-1.01%)
JP JPX Industrials Electrical Equipment & Parts
Address Kamiroku F Building 542-0062
Osaka, JP
CEO Akira Kimura
IPO 2020-03-13
ISIN JP3242200008

Explore sections of this company profile

Description

Operating from its base in Osaka, Japan, KIMURA KOHKI Co.,Ltd. was founded in 1947 and is dedicated to the creation, production, and sale of air conditioning and heat exchange apparatus within the Japanese market. The company provides a comprehensive array of offerings, encompassing integrated system solutions, cold and hot water-based units, air-cooled direct expansion and heat pump systems, specialized climate control devices for industrial zones, water-cooled heat pump models, external heat recovery conditioners, and induction outlets. Additionally, their product range includes various heat exchangers and related air conditioning components.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY12,800.00 -130.00 (-1.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
12.8K
Beta
0.36
Float Shares
1.64M
Free Float %
45.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-6.81% -9.52% -3.93% -23.74% -7.63% -7.18% +32.34% +515.96% +378.97% +456.09% +456.09%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12,800.00
DCF (Unlevered) 28,718.75 +124.4%
DCF (Levered) 48,230.88 +276.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.83
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Electrical Equipment & Parts: +13.1%
    +11.7% Q1'26: +4.4% (vs Q1'25)
  • EPS growth Electrical Equipment & Parts: +22.4%
    +31.7% Q1'26: +14.0% (vs Q1'25)
  • FCF margin FCF growth · Electrical Equipment & Parts: +27.2%
    +18.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Electrical Equipment & Parts: +8.2%
    +25.6% Q1'26: +26.1% (vs Q1'25)
  • ROIC Electrical Equipment & Parts: +6.4%
    +19.8% Q1'26: +23.2% (vs Q1'25)
  • Share dilution Electrical Equipment & Parts: +0.0%
    -0.3% Q1'26: -0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electrical Equipment & Parts: -0.54×
    0.96× Q1'26: 0.86× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 89% × Ke + 11% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 28,885.31 Current price: 12,800.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2025
actual
Mar 2026
2 Rev. Ana.
2 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
10.53B
est: 10.80B (-2.5%)
10.20B
est: 12.20B (-16.4%)
11.70B
est: 14.20B (-17.6%)
16.04B
est: 15.80B (+1.5%)
17.90B
17.70B – 18.10B
+13.3% YoY
20.20B
19.84B – 20.56B
+12.8% YoY
21.90B
21.70B – 22.10B
+8.4% YoY
EBITDA
1.72B
est: 2.09B (-18.0%)
1.61B
est: 2.37B (-31.8%)
1.83B
est: 2.75B (-33.5%)
4.22B
est: 6.98B (-39.5%)
7.90B
7.81B – 7.99B
+13.3% YoY
8.92B
8.76B – 9.08B
+12.8% YoY
9.67B
9.58B – 9.76B
+8.4% YoY
EBIT
1.42B
est: 1.75B (-18.8%)
1.32B
est: 1.98B (-33.5%)
1.46B
est: 2.31B (-36.8%)
3.63B
est: 6.36B (-42.9%)
7.21B
7.12B – 7.29B
+13.3% YoY
8.13B
7.99B – 8.28B
+12.8% YoY
8.82B
8.74B – 8.90B
+8.4% YoY
Net Income
960.14M
est: 808.15M (+18.8%)
877.54M
est: 1.18B (-25.7%)
1.04B
est: 1.39B (-25.2%)
2.50B
est: 2.40B (+4.1%)
3.20B
3.05B – 3.35B
+33.4% YoY
3.70B
3.50B – 3.89B
+15.6% YoY
4.20B
4.00B – 4.39B
+13.5% YoY
SGA
2.82B
est: 2.73B (+3.0%)
2.78B
est: 3.09B (-10.1%)
3.03B
est: 3.59B (-15.7%)
3.51B
est: 3.89B (-9.8%)
4.41B
4.36B – 4.46B
+13.3% YoY
4.98B
4.89B – 5.07B
+12.8% YoY
5.40B
5.35B – 5.45B
+8.4% YoY
EPS
251.17
est: 226.30 (+11.0%)
234.02
est: 330.70 (-29.2%)
285.64
est: 388.20 (-26.4%)
699.00
est: 673.40 (+3.8%)
898.10
856.20 – 940.00
+33.4% YoY
1,038.40
983.29 – 1,093.51
+15.6% YoY
1,178.70
1,123.70 – 1,233.70
+13.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-14 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-13 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-12 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-11 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-01 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-28 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
354.48M
OE per share TTM
99.38
Owner's Yield
0.81%
Maintenance CapEx ratio
0.70%
Maint CapEx / Avg PPE
55.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 8.0K 0.30%
2 Dimensional - International Small Cap ETF DFIS 0.00% 106.6K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 16.5K 0.28%
4 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
12.50M
Shares Outstanding
3.57M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akira Kimura President, Chief Executive Officer, Head of Administration Department & Representative Director male
Hideto Omura Senior MD, Executive Officer, Head of Business Promotion Headquarters & Director
Katsuhiro Urano GM of Technology Headquarters, Executive Officer & Director male
Keiichi Kimura Chairman & Executive Officer male
Kimihiko Noborio Executive Officer, GM of Osaka Sales Headquarters & Director male
Masakazu Kajita MD, Executive Officer, Yao Factory Manager & Director male
Masato Miyaji Executive Officer & Director of Kawagei Manufacturing
Naoteru Ohno Executive Officer & GM of Nagoya Sales Headquarters
Takuji Ebara Executive Officer & Deputy Director of Yao Plant
Yasuaki Watahiki Executive Officer & Head of Tokyo Sales Headquarters
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits