investorscraft@gmail.com

Intrinsic ValueCANDEAL Co.,Ltd (1446.T)

Previous Close¥567.00
Intrinsic Value
Upside potential
Previous Close
¥567.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CANDEAL Co., Ltd. operates as a specialized player in Japan's construction and housing maintenance sector, focusing on repair, interior construction, and inspection services for both residential and commercial properties. The company differentiates itself through a vertically integrated model, combining service delivery with the distribution of repair and interior materials, ensuring cost efficiency and quality control. This dual approach allows CANDEAL to capture value across the construction lifecycle, from maintenance to material supply. Positioned in a mature yet stable industry, the company benefits from Japan's aging housing stock and stringent building regulations, which drive consistent demand for repair and renovation services. While competition is fragmented, CANDEAL's integrated operations and localized expertise provide a defensible niche. The company's rebranding in 2016 reflects its strategic shift toward a more service-oriented and customer-centric business model, aligning with broader industry trends favoring sustainability and long-term property upkeep.

Revenue Profitability And Efficiency

In FY2024, CANDEAL reported revenue of JPY 13.22 billion, with net income of JPY 138 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 377.9 million, indicating reasonable liquidity generation, though capital expenditures were minimal at JPY -13 million, suggesting limited near-term growth investments. The company's efficiency metrics are typical for its sector, with a focus on steady service execution rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 14.91 underscores its ability to translate revenue into shareholder returns, albeit at a modest scale. With a beta of 0.235, CANDEAL exhibits low volatility relative to the market, appealing to risk-averse investors. Its capital efficiency is balanced, prioritizing operational stability over high-risk growth initiatives, as seen in its conservative capex and debt levels.

Balance Sheet And Financial Health

CANDEAL maintains a solid liquidity position, with JPY 1.62 billion in cash and equivalents against total debt of JPY 1.5 billion, indicating manageable leverage. The balance sheet reflects a prudent approach to financing, with no significant near-term refinancing risks. The company's financial health is stable, supported by consistent cash flow generation and disciplined debt management.

Growth Trends And Dividend Policy

Growth trends are muted, aligned with Japan's slow-moving construction sector, though the company benefits from recurring demand for maintenance services. CANDEAL's dividend payout of JPY 4 per share signals a commitment to returning capital to shareholders, albeit at a conservative yield. The policy reflects a balance between reinvestment and shareholder rewards, given the industry's cyclical nature.

Valuation And Market Expectations

With a market cap of JPY 5.12 billion, CANDEAL trades at a modest valuation, reflecting its niche positioning and steady but unspectacular growth prospects. Investor expectations appear tempered, pricing in the company's stable but low-growth profile. The valuation aligns with peers in Japan's engineering and construction sector, which trade at similar multiples due to sector-wide headwinds.

Strategic Advantages And Outlook

CANDEAL's integrated service and distribution model provides cost and quality advantages, while its focus on Japan's aging infrastructure offers a durable demand base. The outlook remains stable, with incremental growth likely tied to regulatory tailwinds and urbanization trends. However, the company faces challenges from labor shortages and pricing pressures, requiring continued operational discipline to maintain margins.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount