investorscraft@gmail.com

Intrinsic ValueKoatsu Kogyo Co.,Ltd. (1743.T)

Previous Close¥1,822.00
Intrinsic Value
Upside potential
Previous Close
¥1,822.00

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

Koatsu Kogyo Co., Ltd. operates as a specialized engineering and construction firm in Japan, focusing on civil engineering projects utilizing prestressed and general concrete. The company’s diversified operations span four segments: Construction Business, Concrete Product Business, Real Estate Business, and Electricity Sales Business. Its core revenue model is anchored in construction contracts, concrete product manufacturing, and real estate leasing, supplemented by renewable energy generation. The Construction Business segment, its primary revenue driver, involves bridge construction, tank repairs, and foundation works, leveraging Japan’s infrastructure maintenance needs. The Concrete Product Business manufactures and sells precast concrete components, catering to industrial and residential demand. Meanwhile, the Real Estate segment capitalizes on property leasing and sales, while the Electricity Sales Business reflects a strategic pivot toward sustainable energy. Koatsu Kogyo’s regional focus in Kagoshima and adjacent markets positions it as a niche player in Japan’s competitive construction sector, balancing traditional engineering expertise with incremental diversification into renewables.

Revenue Profitability And Efficiency

In FY2024, Koatsu Kogyo reported revenue of JPY 12.06 billion, with net income of JPY 593 million, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 501 million, while capital expenditures totaled JPY 225 million, indicating moderate reinvestment needs. The company’s profitability metrics suggest stable operational execution, though margins remain constrained by the capital-intensive nature of the construction industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 260.75 underscores its ability to generate earnings despite sector-wide cost pressures. With a beta of -0.111, Koatsu Kogyo exhibits low correlation to broader market movements, potentially appealing to risk-averse investors. Its capital efficiency is evident in its manageable debt levels (JPY 247 million) against cash reserves of JPY 878 million, supporting financial flexibility.

Balance Sheet And Financial Health

Koatsu Kogyo maintains a conservative balance sheet, with JPY 878 million in cash and equivalents against total debt of JPY 247 million, yielding a net cash position. This liquidity buffer, coupled with modest leverage, positions the company to navigate cyclical downturns in construction activity without significant financial strain.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure spending and renewable energy adoption. Its dividend payout of JPY 35 per share signals a commitment to shareholder returns, though yield-seeking investors may find the distribution modest relative to sector peers. Future growth may hinge on expanding its solar power operations or securing larger-scale construction contracts.

Valuation And Market Expectations

With a market capitalization of JPY 3.33 billion, Koatsu Kogyo trades at a P/E ratio of approximately 5.6x, reflecting subdued market expectations. The negative beta suggests defensive characteristics, but valuation multiples may also indicate limited growth prospects or investor skepticism about scalability.

Strategic Advantages And Outlook

Koatsu Kogyo’s regional expertise and diversified revenue streams provide resilience against project-based volatility. Its foray into solar power aligns with Japan’s energy transition, though execution risks remain. Near-term performance will likely depend on public infrastructure budgets and the company’s ability to optimize its real estate and renewable energy assets.

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