investorscraft@gmail.com

Intrinsic ValueTokyu Construction Co., Ltd. (1720.T)

Previous Close¥1,277.00
Intrinsic Value
Upside potential
Previous Close
¥1,277.00

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

Tokyu Construction Co., Ltd. operates as a key player in Japan's engineering and construction sector, specializing in civil engineering and building construction. The company's core revenue model is driven by large-scale infrastructure projects, including railways, roads, tunnels, and bridges, alongside commercial and residential developments. Its diversified portfolio spans commercial facilities, offices, housing, and hospitals, with additional revenue streams from property acquisition, rental operations, and PPP/concession projects. Tokyu Construction also engages in niche segments like renovation services and the paprika business, reflecting a strategic approach to diversification. The firm benefits from Japan's ongoing infrastructure modernization and urban redevelopment needs, positioning it as a reliable contractor for public and private sector clients. Its long-standing presence since 1946 and headquarters in Tokyo underscore its entrenched market position, though it faces competition from domestic and international construction firms.

Revenue Profitability And Efficiency

Tokyu Construction reported revenue of JPY 285.7 billion for FY 2024, with net income of JPY 7.3 billion, reflecting a modest net margin of approximately 2.5%. The company's diluted EPS stood at JPY 68.98, indicating stable but constrained profitability. Operating cash flow was negative at JPY -54.0 billion, likely due to project timing or working capital pressures, while capital expenditures remained relatively low at JPY -1.7 billion.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified project pipeline, though its operating cash flow deficit suggests challenges in cash conversion. With a beta of 0.22, Tokyu Construction exhibits lower volatility compared to the broader market, aligning with its steady but cyclical industry. Capital efficiency metrics are not fully discernible without ROIC or ROE figures, but its modest net income implies room for improvement.

Balance Sheet And Financial Health

Tokyu Construction maintains a conservative balance sheet with JPY 32.1 billion in cash and equivalents against total debt of JPY 55.0 billion, indicating a manageable leverage position. The debt-to-equity ratio appears moderate, though detailed equity figures are unavailable. Liquidity seems adequate, but the negative operating cash flow warrants monitoring for sustained financial flexibility.

Growth Trends And Dividend Policy

Growth trends are tied to Japan's infrastructure spending and urban redevelopment, though the company's revenue scale has not shown significant expansion recently. Tokyu Construction offers a dividend of JPY 38 per share, reflecting a commitment to shareholder returns, albeit with a payout ratio that may prioritize stability over aggressive growth.

Valuation And Market Expectations

With a market cap of JPY 94.1 billion, the company trades at a P/E ratio of approximately 13x, suggesting modest market expectations. Its low beta indicates investor perception of lower risk, but valuation multiples may reflect limited growth prospects in a mature industry.

Strategic Advantages And Outlook

Tokyu Construction's strategic advantages lie in its diversified project expertise and entrenched position in Japan's construction sector. The outlook hinges on public infrastructure investment and PPP opportunities, though macroeconomic headwinds and competitive pressures could temper growth. Its niche ventures, like the paprika business, add optionality but are unlikely to materially shift earnings.

Sources

Company description, financial data from disclosed ticker information, and industry context.

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