investorscraft@gmail.com

Intrinsic ValueDai-Ichi Cutter Kogyo k.k. (1716.T)

Previous Close¥1,376.00
Intrinsic Value
Upside potential
Previous Close
¥1,376.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dai-Ichi Cutter Kogyo k.k. operates as a specialized construction and civil engineering firm in Japan, focusing on precision cutting, surface treatment, and maintenance services. The company’s core revenue model is built on providing niche technical services such as flat sawing, core drilling, and decontamination, which cater to infrastructure upkeep and industrial projects. Its diversified service portfolio, including building maintenance and waste management, positions it as a versatile player in Japan’s engineering sector. The firm’s expertise in high-demand areas like concrete treatment and metal cutting allows it to maintain a competitive edge in a market driven by aging infrastructure and stringent safety standards. With a strong regional presence and a reputation for reliability, Dai-Ichi Cutter Kogyo serves both public and private clients, leveraging its long-standing industry experience since its founding in 1967. The company’s ability to integrate advanced techniques with traditional construction methods reinforces its market position as a trusted provider of specialized engineering solutions.

Revenue Profitability And Efficiency

For FY 2024, Dai-Ichi Cutter Kogyo reported revenue of ¥20.9 billion, with net income of ¥1.97 billion, reflecting a healthy net margin of approximately 9.4%. Operating cash flow stood at ¥2.17 billion, indicating efficient cash generation relative to its capital expenditures of ¥950 million. The company’s profitability metrics suggest disciplined cost management and operational focus.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥174.39 underscores its earnings power, supported by stable demand for its specialized services. With minimal total debt of ¥338 million and robust cash reserves of ¥9.48 billion, Dai-Ichi Cutter Kogyo demonstrates strong capital efficiency and low financial leverage, enabling reinvestment in high-return projects.

Balance Sheet And Financial Health

Dai-Ichi Cutter Kogyo maintains a solid balance sheet, with cash and equivalents covering nearly 28x its total debt. The negligible debt burden and high liquidity position the company favorably for both organic growth and potential acquisitions, while mitigating financial risks in a cyclical industry.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure maintenance needs, with steady demand for its niche services. Its dividend payout of ¥38 per share reflects a conservative yet shareholder-friendly policy, balancing reinvestment with returns. Future growth may hinge on expanding service offerings or geographic reach.

Valuation And Market Expectations

At a market cap of ¥14.8 billion, the stock trades at a P/E of approximately 7.5x, suggesting modest market expectations. The low beta of 0.518 indicates relative stability, though the valuation may reflect limited growth prospects in a mature market.

Strategic Advantages And Outlook

Dai-Ichi Cutter Kogyo’s strategic advantages lie in its technical expertise and entrenched market position. The outlook remains stable, supported by Japan’s ongoing infrastructure maintenance needs, though diversification or technological adoption could enhance long-term competitiveness.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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