investorscraft@gmail.com

Intrinsic ValueAso Foam Crete Co., Ltd. (1730.T)

Previous Close¥677.00
Intrinsic Value
Upside potential
Previous Close
¥677.00

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

Aso Foam Crete Co., Ltd. operates in Japan's engineering and construction sector, specializing in aerated concrete construction and ground improvement works. The company provides lightweight embankment, pipe and cavity filling, and premix air mortar solutions, alongside selling foaming agents and related materials. Its niche focus on aerated concrete positions it as a specialized player in infrastructure projects, catering to demand for lightweight and durable construction materials. While the firm serves domestic markets, its small scale limits direct competition with larger diversified construction firms. The company’s expertise in foam-based construction techniques offers differentiation, though reliance on Japan’s infrastructure spending cycles introduces cyclicality. Aso Foam Crete’s long-standing presence since 1961 lends credibility, but its narrow product scope may constrain growth compared to broader engineering peers.

Revenue Profitability And Efficiency

In FY 2024, Aso Foam Crete reported revenue of ¥3.14 billion but recorded a net loss of ¥386 million, reflecting operational challenges. Diluted EPS stood at -¥113.12, with negative operating cash flow of ¥247 million, indicating strained liquidity. Capital expenditures were modest at ¥83 million, suggesting limited near-term growth investments. The loss-making performance underscores inefficiencies or cost pressures in its project execution or material sales segments.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weakened earnings power in the current fiscal year. With a market cap of ¥2.31 billion, the firm’s capital efficiency appears suboptimal, as reflected in its unprofitable operations. The absence of positive cash generation raises concerns about its ability to fund operations without additional financing or debt.

Balance Sheet And Financial Health

Aso Foam Crete holds ¥712 million in cash against ¥949 million of total debt, indicating a leveraged position with limited liquidity buffers. The negative operating cash flow exacerbates balance sheet risks, potentially necessitating refinancing or equity raises. The debt-to-equity structure warrants monitoring, especially if profitability does not recover in subsequent periods.

Growth Trends And Dividend Policy

Despite its loss-making status, the company maintained a nominal dividend of ¥3 per share, possibly to signal stability to shareholders. Growth prospects appear constrained by the niche market and current financial performance. The lack of positive cash flow limits reinvestment capacity, suggesting stagnant or declining activity unless operational improvements materialize.

Valuation And Market Expectations

The stock’s beta of 0.39 indicates lower volatility relative to the market, possibly due to its small size and specialized focus. Investors likely price in subdued expectations given the recent losses and narrow business model. The valuation may reflect skepticism about a near-term turnaround unless infrastructure demand rebounds.

Strategic Advantages And Outlook

Aso Foam Crete’s specialization in aerated concrete provides technical differentiation, but its financial health and cyclical exposure pose risks. A recovery hinges on cost restructuring or increased infrastructure spending in Japan. The outlook remains cautious unless the company demonstrates improved profitability or diversifies its revenue streams beyond its current niche.

Sources

Company filings, market data

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