KYB Corporation (7242) AI Stock Analysis

• Market Cap: ¥215.63B
• Dividend Yield: 2.87%
• Average Volume (3M): 141.50K
• Price to Earnings (P/E): 6.4
• Beta (1Y): 0.91
• Revenue Growth: 3.95%
• EPS Growth: 136.86%
• Country: JP
• Employees: 13,634
• Sector: Consumer Cyclical
• Sector Strength: 84
• Industry: Auto - Parts
• EPS (TTM): 167.20
• Shares Outstanding: 50,468,662
• 10 Day Avg. Volume: 193,280
• 30 Day Avg. Volume: 141,503
• PEG Ratio: -2.11
• Price to Book (P/B): 0.65
• Price to Sales (P/S): 0.33
• P/FCF Ratio: 5.45
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): 602.3
• Revenue Forecast (FY): ¥470.00B

• Rating: 78 Outperform
• Price Target: ¥4,891.00 ▲(8.45% Upside)
• Action: Reiterated Date: 02/18/26
• Date: Action: Reiterated 02/18/26

The score is driven primarily by solid financial performance (improved margins and a stronger balance sheet) and strong technical uptrend signals, supported by attractive valuation (low P/E and moderate yield). Offsetting factors are choppy multi-year growth and weaker recent free-cash-flow conversion.

Positive Factors

Diversified End Markets

KYB's mix of OEM supply, aftermarket parts and industrial hydraulic systems provides structural revenue diversification. Over 2–6 months this reduces reliance on any single end market, smoothing demand swings and supporting stable aftermarket cash flows and long-term OEM relationships.

Improved Profitability

Margins have meaningfully recovered versus the prior year, indicating better pricing, cost control or mix. Sustained mid-single-digit net margins and improving operating margin support durable earnings resilience and provide capacity to fund reinvestment and shareholder returns over the medium term.

Stronger Balance Sheet and Positive Cash Flow

Material deleveraging versus FY2021 and expanded equity enhance solvency and financial flexibility. Combined with reported positive operating cash flow and positive FCF, the balance-sheet strength supports capex, working-capital needs and resilience through auto-sector cycles over the coming months.

Negative Factors

Choppy Multi-year Revenue Trends

Inconsistent top-line trends indicate end-market cyclicality and make forecasting and capacity planning harder. Over the medium term, uneven revenue undermines steady margin expansion and complicates long-range investment decisions and long-term revenue visibility.

Weak Free-Cash-Flow Conversion

Lower FCF conversion and a recent decline reduce internal funding available for capex, dividends or buybacks. Persistently subpar conversion limits strategic optionality and raises sensitivity to working-capital swings or cost shocks over the medium term.

Exposure to Auto OEM Cyclicality

A significant portion of sales ties to vehicle production and replacement cycles, making profits sensitive to macro auto demand. Structural exposure to OEM volumes can cause revenue and margin swings across cycles, reducing predictability for investors and managers.

KYB Corporation Business Overview & Revenue Model

Company Description

KYB Corporation manufactures and sells automotive and hydraulic components, and other products worldwide. It offers automotive products, including shock absorbers, hydraulic power steering vane pumps, steering gearbox, motors, dual pinion systems, EPS actuators, and vane pumps; motorcycle components, such as power-regulated front fork and rear cushion unit, shock absorption, front fork, and steering dampers; and railroad equipment, such as caliper brakes, oil dampers, telescopic shock absorbers, suspension system, and automatic height adjustment and differential pressure valves. The company also provides aircraft components comprising actuators, accumulators, wheel brakes, reservoir modules, and reservoirs for space rockets; construction, industrial, and agricultural machinery products consisting of pumps, motors, cylinders, valves, arch cellular communication devices, and integrated HSTs; and special purpose vehicles, including concrete mixer trucks, granule carriers, and tilting drum mixing machines, as well as products for the environment, such as pruned tree shredder trucks, primary crushers, wood crushing type grinding machine, and wood pulverizer. In addition, it provides theater equipment comprising acoustic reflectors, rigging systems, and floor equipment; marine components consisting of stern cranes; and industrial machinery, including axial piston pumps, motion packages, oil and mini buffers, and gas springs. Further, the company offers sports and welfare products, such as chair ski shock absorbers, sports dampers, and vehicle kneeling down systems. The company was formerly known as Kayaba Industry Co., Ltd. and changed its name to KYB Corporation in October 2015. KYB Corporation was founded in 1919 and is headquartered in Tokyo, Japan.

How the Company Makes Money

KYB makes money primarily by manufacturing and selling components and systems that use its hydraulic and damping technologies. A major revenue stream comes from mobility-related products: selling shock absorbers and related suspension components to automotive manufacturers (OEM supply) for installation in new vehicles, and selling replacement parts through the automotive aftermarket via distributors and parts channels. Another key revenue stream comes from industrial and hydraulic equipment: producing and selling hydraulic components and systems used in machinery and equipment (including applications tied to construction and industrial markets), where revenue is generated through unit sales and, in some cases, project-based deliveries depending on customer specifications. Across these businesses, earnings are influenced by production volumes, vehicle production and replacement demand, pricing and product mix (higher-value products and specialized applications), raw-material and manufacturing costs, and the company’s ability to maintain long-term supply relationships with automakers and industrial customers. Specific details on significant partnerships are null.

KYB Corporation Financial Statement Overview

Summary

Financials are healthy overall: profitability has improved in TTM (operating margin ~7.7%, net margin ~5.9%), leverage is moderate and improved (debt-to-equity ~0.45), and operating/free cash flow are positive. The key risks are uneven multi-year revenue/earnings and weaker recent free-cash-flow conversion (FCF down ~13% TTM and ~52% of net income).

Income Statement

KYB shows solid profitability with TTM (Trailing-Twelve-Months) operating profitability at ~7.7% and net margin near ~5.9%, a clear improvement versus FY2025 net margin (~3.4%). Revenue is modestly higher in TTM (+~3.0%), but the multi-year pattern is uneven—strong growth in FY2022–FY2023 followed by flat to slightly down FY2024–FY2025—suggesting end-market cyclicality. Overall, margins are respectable for auto parts, but earnings and growth have been volatile across years.

Balance Sheet

Leverage looks controlled with TTM debt-to-equity around ~0.45, a meaningful improvement from FY2021 (~1.13) and better than FY2022 (~0.59). Equity has expanded over time, supporting balance-sheet resilience. Returns improved in TTM as well (return on equity ~11.8% vs ~6.6% in FY2025), though still below the peak levels seen in FY2022–FY2023, indicating profitability normalization.

Cash Flow

Cash generation is positive with TTM operating cash flow (~¥42.9B) and free cash flow (~¥20.5B). However, free cash flow declined in TTM (about -13%), and free cash flow is only about ~52% of net income in TTM, implying less efficient conversion of reported earnings into free cash. Cash flow has also been choppy year-to-year, even though recent absolute operating cash flow is stronger than earlier periods.

Breakdown	TTM	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Income Statement
Total Revenue	469.48B	438.32B	442.78B	431.20B	388.36B	328.04B
Gross Profit	93.90B	82.64B	81.28B	85.25B	78.76B	60.31B
EBITDA	46.80B	39.11B	39.89B	50.35B	48.23B	46.45B
Net Income	30.34B	14.90B	15.82B	27.21B	22.55B	17.09B
Balance Sheet
Total Assets	498.47B	463.11B	476.53B	446.84B	434.19B	426.63B
Cash, Cash Equivalents and Short-Term Investments	50.45B	47.43B	46.64B	43.59B	52.12B	68.70B
Total Debt	109.36B	104.30B	101.14B	114.32B	117.83B	154.01B
Total Liabilities	247.69B	228.09B	250.12B	255.80B	273.27B	309.91B
Stockholders Equity	241.13B	225.54B	217.19B	182.83B	153.41B	110.68B
Cash Flow
Free Cash Flow	20.55B	26.80B	15.25B	12.29B	14.95B	9.58B
Operating Cash Flow	42.92B	43.85B	39.86B	23.91B	24.25B	20.83B
Investing Cash Flow	-28.06B	-34.13B	-23.50B	-13.52B	-10.87B	-6.28B
Financing Cash Flow	-8.24B	-9.10B	-15.03B	-20.18B	-32.71B	1.15B

KYB Corporation Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 4510.00
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Positive
• MACD: Positive
• RSI: Neutral
• STOCH: Positive

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:7242, the sentiment is Negative. The current price of 4510 is below the 20-day moving average (MA) of 4752.75, below the 50-day MA of 4715.10, and above the 200-day MA of 4016.34, indicating a neutral trend. The MACD of -142.45 indicates Positive momentum. The RSI at 35.36 is Neutral, neither overbought nor oversold. The STOCH value of 19.61 is Positive, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:7242.

KYB Corporation Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
7242	78 Outperform	¥215.63B	6.43	13.11%	2.87%	3.95%	136.86%
7282	75 Outperform	¥487.78B	7.76	8.58%	2.62%	1.44%	-0.92%
5991	74 Outperform	¥541.89B	11.33	―	2.60%	1.06%	-5.99%
7220	71 Outperform	¥176.15B	-8.32	―	1.93%	-3.23%	24.93%
6473	63 Neutral	¥531.62B	15.03	3.35%	3.18%	0.44%	-11.36%
Sector *	61 Neutral	$18.38B	12.79	-2.54%	3.03%	1.52%	-15.83%
7259	54 Neutral	¥1.67T	14.23	8.34%	2.03%	4.33%	524.86%