7012.T
Kawasaki Heavy Industries, Ltd.Explain this page
Arphra AIPlain-English read on Kawasaki Heavy Industries, Ltd.’s valuationRatios & metrics
Profitability, returns on capital, growth, and credit — all derived from the historical income statement, balance sheet, and cash flow rows in our data warehouse.
A snapshot of the latest fiscal year’s margins, returns on capital, balance-sheet strength and efficiency, computed from the income statement, balance sheet and cash-flow rows. Source income / balance / cash_flow.
Valuation multiples
| In USD | FY 2026 |
|---|---|
| Headline | |
| Market cap | $2.42T |
| Enterprise value | $3.17T |
| Multiples | |
| P / E | — |
| P / B | — |
| EV / EBITDA | — |
| EV / Sales | 1.37 |
| EV / FCF | 71.83 |
| Yields | |
| Earnings yield | +4.47% |
| Free cash flow yield | +1.82% |
| Dividend yield | — |
Profitability
| In USD | FY 2026 |
|---|---|
| Margins | |
| Gross margin | +19.68% |
| Operating margin | +5.46% |
| EBITDA margin | +9.95% |
| EBIT margin | +5.46% |
| Pre-tax margin | +6.30% |
| Net margin | +4.68% |
| Cost structure | |
| Cost of revenue / sales | +80.32% |
| R&D intensity | 0.00% |
| SG&A intensity | +14.22% |
| Effective tax rate | +21.03% |
Returns on capital
| In USD | FY 2026 |
|---|---|
| Returns | |
| Return on equity (ROE) | +11.40% |
| Return on assets (ROA) | +3.25% |
| Return on capital (ROC) | +6.97% |
| Return on invested capital (ROIC) | +5.98% |
| Asset turnover | +69.52% |
| DuPont · ROE decomposition | |
| Net margin | +4.68% |
| Asset turnover (× revenue / assets) | +69.52% |
| Equity multiplier (× assets / equity) | +350.52% |
Activity & efficiency
| In USD | FY 2026 |
|---|---|
| Turnover | |
| Asset turnover | 0.70 |
| Fixed-asset turnover | 3.78 |
| Inventory turnover | 2.26 |
| Receivables turnover | 2.14 |
| Payables turnover | 2.79 |
| Days outstanding | |
| Days sales outstanding (DSO) | 170.88 |
| Days inventory outstanding (DIO) | 161.66 |
| Days payables outstanding (DPO) | 130.83 |
| Cash conversion cycle | 201.72 |
Cash flow quality
| In USD | FY 2026 |
|---|---|
| Operating CF / Net income | 1.30 |
| FCF / Net income | 0.41 |
| FCF margin | +1.91% |
| OCF margin | +6.06% |
| CapEx / Revenue | +4.15% |
| CapEx / D&A | 0.92 |
| Stock-based comp / Revenue | 0.00% |
Per-share & shareholder yield
| In USD | FY 2026 |
|---|---|
| EPS · diluted | 129.41 |
| EPS · basic | 129.41 |
| Book value / share | 1134.86 |
| Tangible BV / share | 1036.13 |
| Sales / share | 2765.41 |
| Operating CF / share | 167.59 |
| Free cash flow / share | 52.75 |
| Dividends / share | 31.05 |
| Payout ratio | +24.00% |
| Retention ratio | +76.00% |
Growth
| In USD | FY 2026 | CAGR |
|---|---|---|
| Top-line | ||
| Revenue · YoY | — | — |
| Gross profit · YoY | — | — |
| Profit | ||
| Operating income · YoY | — | — |
| EBITDA · YoY | — | — |
| Net income · YoY | — | — |
| Operating | ||
| EBIT · YoY | — | — |
| R&D · YoY | — | — |
| Per-share | ||
| EPS · diluted · YoY | — | — |
| EPS · basic · YoY | — | — |
Credit & leverage
| In USD | FY 2026 |
|---|---|
| Leverage | |
| Total debt | $861.19B |
| Net debt | $745.78B |
| Net debt / EBITDA | 3.24 |
| Debt / equity | 0.91 |
| Debt / assets | +25.90% |
| Equity / assets | +28.53% |
| Coverage | |
| EBITDA / interest expense | 10.81 |
| Operating income / interest | 5.93 |
| Interest expense | $21.27B |
| Liquidity | |
| Current ratio | 1.15 |
| Quick ratio | 0.61 |
| Cash ratio | 0.06 |
| Working capital | $301.98B |
| Working capital / revenue | +13.07% |
Historical multiples · μ ± σ bands
3 fiscal-year-end observations from key_metrics. Mean is dashed; light-green band is ±1σ, light-red band ±2σ. The dot marks the most recent value; the cheap / fair / rich verdict uses z-score against the issuer's own history (yields inverted — a high yield is cheap).
Sourced from key_metrics + financial_ratios (loaded by load_fundamentals_extended.py).
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| P / E | — | — | — |
| P / B | — | — | — |
| EV / EBITDA | — | — | — |
| EV / Sales | 1.37x | 1.06x | 0.84x |
| Earnings yield | 4.5% | 5.9% | 3.2% |
| FCF yield | 1.8% | 3.4% | -6.1% |
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| Gross margin | — | — | — |
| Operating margin | — | — | — |
| Net margin | — | — | — |
| ROE | 12.3% | 12.5% | 4.0% |
| ROA | 3.3% | 2.9% | 0.9% |
| ROIC | 5.3% | 6.2% | 1.9% |
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| Debt / equity | — | — | — |
| Net debt / EBITDA | 3.24 | 3.53 | 6.46 |
| Interest coverage | — | — | — |
| Current ratio | 1.15x | 1.10x | 1.12x |
| Quick ratio | — | — | — |
Methodology. ROE / ROA / ROC use period-end balance-sheet denominators (no average-of- period smoothing). ROIC = Operating Income × (1 − inferred effective tax rate) over invested capital, with the effective tax inferred from net-to-operating income when both are positive and a 25% default otherwise. Net debt / EBITDA, debt ratios, and interest-coverage ratios are calculated point-in-time at each fiscal year-end. TTM = trailing 4 quarters (income / cash flow summed, balance sheet = most-recent quarterly snapshot). Through-cycle CAGR in the Growth panel uses the geometric mean of first-to-last period growth across the window (positive values only).