Kawasaki Heavy Industries, Ltd. (7012.T) fair value
Industrials · Conglomerates · TSE · Japan
¥2163.00-0.87%
Market cap ¥1.89TNext earnings 2026-11-10Updated Oct 24, 2026 · valuation updating
Our verdict
No fair value
We are missing the financial data our models need for this company. It will appear once the data arrives.
Not valued: there are no financial statements on file yet.
ACCE opinionKawasaki Heavy Industries, Ltd. (7012.T)
Fair value
Not available
ACCE price target
¥2297
Rating
Not rated
Horizon
12 months
ACCE price target published on 22 Oct 2026, 16:00 CEST.
Price used: ¥2163 at the close on 23 Oct 2026, 08:30 CEST.
Fair value: the average of the applicable valuation models (discounted cash flow, multiples, residual income, dividend discount, shareholder yield), each run on the latest financial statements and the market price shown. Opinion columns (fair value, target, rating) are shown apart from the data. Full methodology: acceinvestments.com/data/how-we-value-stocks
Conflicts of interest: The author holds no personal position in this security. General statement
Produced by ACCE Investments (acceinvestments.com)
Data
ACCE score
54
out of 100
P/E
15.5x
forward 3.8x
1-year return
-5.1%
Dividend yield
1.80%
Kawasaki Heavy Industries, Ltd. in four questions
Plain answers, details below
Free accounts get 5 full stock pages a month, including the four answers.
Overview
ACCE thesis
Kawasaki Heavy Industries builds Kawasaki-branded rail rolling stock, including the Shinkansen and metro cars, along with commercial aircraft structures, LNG carriers, gas turbines and the Kawasaki motorcycle and off-road vehicle lines. Its advantage is a rare mix of defence, aerospace and rail exposure inside a Japanese industrial group, which gives it a long-cycle order book and government-linked demand that is hard for new entrants to replicate. Revenue grew 11.3% on the most recent figures, and with a 20.0% gross margin but only a 5.2% operating margin, the gap between those two numbers is where the thesis lives: any improvement in project execution or mix flows through quickly to the bottom line. The trailing P/E of 15.2 sits well above the forward P/E of 3.8, a gap large enough that the reported earnings and the forward estimates need to be reconciled before anyone relies on either. ROE of 14.4% and a shares-outstanding base that has been pared back in recent years are worth checking against the cash flow statement, since heavy-industry earnings are lumpy and sensitive to contract timing. The stock is not an index member, which means flows are driven by active and domestic Japanese investors, and that is worth testing in the deeper review.
⚠ Investor warnings · 3 flagsAI-assisted·How I use AI
high
Free cash flow deeply negative
FCF of $-91.5B against a JPY 1.9T market cap is a large cash burn. Debt/Equity of 0.93 leaves less room to absorb it if it persists.
moderate
Q2 EPS missed estimates
Latest quarter EPS came in 15.2% below the consensus estimate, after earnings grew 269.0% YoY. Quarterly revenue also fell 27.5% QoQ.
moderate
Thin operating margin
Operating margin of 5.2% and net margin of 5.1% leave little cushion. The 269.0% earnings jump is off a low base, so it overstates the underlying trend.
AI research notes
AI-assisted·How I use AIWritten Oct 22, 2026 · figures from 2026-10-22 · prices to Oct 23, 2026
Why it could do well
Revenue grew 11.3% year over year, ahead of its 10.2% average annual pace over the past five years.
Return on equity of 14.4% shows the company is earning a solid return on the capital shareholders have put in.
Analysts' mean price target of JPY 3585.71 sits 64.3% above the current share price, suggesting room for upside in their view.
Why it could disappoint
Free cash flow over the last twelve months was negative at -JPY 91.5B, so the business consumed cash rather than generating it.
The latest quarter missed expectations, with earnings per share of 18.74 against 22.10 expected, a 15.2% shortfall.
A net margin of 5.1% leaves little cushion, and debt to equity of 0.93 adds balance sheet strain on top of thin profits.
Each chip shows the exact figure and where it comes from. A claim without a source is not published.
Walk me through this stock
Plain-English pros, cons, and what to watch. Pro feature.
PRO
Ask ACCE
Valuation
INVESTOR
Where 7012.T's valuation models land
Price
¥2163.00
Create a free account: 5 full stock pages a month, no card.
See what each model says, the assumptions behind it, the bad, normal and good cases, and why the fair value changed.
Quality
INVESTOR
Quality and conviction INVESTOR FEATURE
The full quality picture: a reason under every score, how the scores moved, and the conviction breakdown.
+A plain reason under every score
+Conviction breakdown and growth / value / quality / momentum scores
+Score history: how each score moved over time
Analysts
Wall Street consensus
No analyst coverage yet.
Analyst intelligence INVESTOR FEATURE
The full analyst picture: the price-target distribution against the current price, forward consensus estimates, and how ACCE's own models compare.
+Price-target low / average / high vs the current price, with implied upside
+Forward revenue and EPS consensus by fiscal year
+ACCE fair-value models lined up against the Street
Smart Money
PRO
In one line
Trades are only made public after a delay. We show the delay so you know how old the news is.