investorscraft@gmail.com

Intrinsic ValueMeiho Facility Works Ltd. (1717.T)

Previous Close¥1,096.00
Intrinsic Value
Upside potential
Previous Close
¥1,096.00

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

Meiho Facility Works Ltd. operates in Japan's engineering and construction sector, specializing in comprehensive facility planning, design, and management services for commercial, institutional, and industrial projects. The company's core revenue model is built on project-based contracts, offering end-to-end solutions from initial programming and cost assessment to construction management and post-occupancy support. Its expertise spans diverse facility types, including hotels, hospitals, data centers, and financial institutions, positioning it as a versatile service provider in Japan's built environment. Meiho differentiates itself through integrated multi-facility management and business continuity planning (BCP) services, addressing growing demand for resilient infrastructure. The company maintains a niche focus on high-value technical services rather than large-scale construction, allowing for higher-margin engagements. While competing with larger general contractors, Meiho's specialized expertise in mechanical, electrical, and plumbing (MEP) systems and energy-efficient retrofits provides competitive differentiation in Japan's mature construction market. Its Tokyo headquarters location strategically positions it for urban redevelopment projects and corporate facility upgrades in Japan's economic center.

Revenue Profitability And Efficiency

Meiho generated JPY 5.27 billion in revenue for FY2024 with strong net income of JPY 791 million, reflecting a healthy 15% net margin. The company demonstrates solid cash generation with JPY 739 million in operating cash flow, supported by capital-light operations evidenced by minimal JPY 15 million in capital expenditures. Its service-oriented model avoids heavy asset requirements typical in construction.

Earnings Power And Capital Efficiency

The company delivers robust diluted EPS of JPY 67.91, benefiting from debt-free operations and efficient working capital management. With zero total debt and JPY 1.71 billion in cash reserves, Meiho maintains exceptional capital efficiency, allowing earnings to flow directly to equity holders without interest burden.

Balance Sheet And Financial Health

Meiho's balance sheet reflects conservative financial management with no debt obligations and substantial cash holdings representing 32% of its JPY 10.8 billion market capitalization. This pristine financial position provides ample liquidity for operations and strategic flexibility, though the company's small scale may limit access to larger projects.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's focus on high-value facility services aligns with Japan's increasing demand for building upgrades and energy efficiency improvements. Meiho returns capital through a JPY 41.5 per share dividend, representing a 61% payout ratio based on FY2024 EPS, indicating a shareholder-friendly policy balanced with retention for organic growth.

Valuation And Market Expectations

At a JPY 10.8 billion market cap, Meiho trades at approximately 2.1x revenue and 13.7x net income. The low beta of 0.36 suggests the market views the company as relatively defensive, likely due to its stable project pipeline and non-cyclical facility maintenance services in Japan's mature property market.

Strategic Advantages And Outlook

Meiho's technical expertise in complex facility systems and BCP solutions provides durable competitive advantages in Japan's sophisticated construction market. The outlook remains stable, supported by recurring demand for facility upgrades, though growth may be constrained by Japan's stagnant construction sector absent expansion into new service lines or geographic markets.

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