investorscraft@gmail.com

Intrinsic ValueKudo Corporation (1764.T)

Previous Close¥2,960.00
Intrinsic Value
Upside potential
Previous Close
¥2,960.00

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

Kudo Corporation operates in Japan's engineering and construction sector, specializing in consultation, planning, and execution of public and private infrastructure projects. The company's diversified revenue streams include architecture, civil engineering, renovation, real estate, and nursing care services, positioning it as a versatile player in Japan's construction industry. Its integrated approach—from design to maintenance—allows it to capture value across the project lifecycle, catering to both government and private clients. Kudo Corporation's market position is reinforced by its long-standing presence since 1966, deep regional expertise, and ability to manage complex construction projects. While the Japanese construction sector remains competitive, the company's focus on custom-built housing and building management provides niche differentiation. Its involvement in nursing care also aligns with Japan's aging population trends, offering potential growth avenues beyond traditional construction.

Revenue Profitability And Efficiency

Kudo Corporation reported revenue of JPY 20.52 billion for FY 2024, with net income of JPY 206.76 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at JPY 3.07 billion, indicating reasonable operational efficiency, while capital expenditures were minimal at JPY -54.79 million, suggesting a lean approach to reinvestment.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 166.07 demonstrates its ability to generate earnings despite sector-wide margin pressures. With operating cash flow significantly exceeding net income, Kudo Corporation exhibits strong cash conversion, though its capital efficiency is tempered by the cyclical nature of construction contracts.

Balance Sheet And Financial Health

Kudo Corporation maintains a solid liquidity position with JPY 4.42 billion in cash and equivalents against JPY 3.80 billion in total debt, indicating a manageable leverage ratio. The balance sheet reflects typical construction industry dynamics, with working capital tied to project cycles.

Growth Trends And Dividend Policy

The company's growth prospects are tied to Japan's infrastructure spending and housing demand, with its nursing care segment offering diversification. A dividend of JPY 100 per share suggests a shareholder-friendly policy, though payout ratios remain conservative given industry volatility.

Valuation And Market Expectations

With a market cap of JPY 3.68 billion and a low beta of 0.085, Kudo Corporation is valued as a stable, low-volatility player in Japan's construction sector. The modest earnings multiple reflects market expectations of steady but unspectacular growth in a mature industry.

Strategic Advantages And Outlook

Kudo Corporation's strategic advantages lie in its diversified service offerings and regional expertise. The outlook remains cautiously optimistic, with Japan's infrastructure renewal needs and demographic trends supporting demand, though competition and input cost inflation pose ongoing challenges.

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