investorscraft@gmail.com

Intrinsic ValueFujita Engineering Co., Ltd. (1770.T)

Previous Close¥1,752.00
Intrinsic Value
Upside potential
Previous Close
¥1,752.00

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

Fujita Engineering Co., Ltd. operates as a specialized facilities construction firm with a diversified portfolio spanning air-conditioning, sanitation, electrical, instrumentation, and mechanical installation services. The company serves both domestic and international markets, leveraging its expertise in industrial equipment sales, facility maintenance management, and electronic device manufacturing. Its integrated approach—combining construction, maintenance, and technology—positions it as a key player in Japan’s engineering sector, particularly in infrastructure and utility projects. Fujita Engineering’s long-standing presence since 1926 underscores its reliability, while its involvement in water supply and sewerage system management highlights its role in critical public infrastructure. The firm’s niche focus on high-value technical installations differentiates it from general contractors, allowing for higher-margin engagements. Despite operating in a competitive industry, its diversified service offerings and established client relationships provide resilience against cyclical downturns.

Revenue Profitability And Efficiency

Fujita Engineering reported revenue of JPY 32.3 billion for FY 2024, with net income of JPY 1.59 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 1.98 billion, supported by disciplined capital expenditures of just JPY 96.7 million. The company’s ability to generate steady cash flow relative to its modest capex suggests efficient operational execution and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 173.81 demonstrates its earnings capability, while its low beta of 0.399 indicates stable performance relative to market volatility. With minimal debt (JPY 1.02 billion) against JPY 6.86 billion in cash, Fujita Engineering maintains strong capital efficiency, allowing it to fund growth and dividends without excessive leverage.

Balance Sheet And Financial Health

Fujita Engineering’s balance sheet is robust, with cash and equivalents covering total debt by nearly 6.7x. The low debt-to-equity profile and JPY 6.86 billion liquidity position underscore financial stability, reducing reliance on external financing. This conservative structure aligns with its focus on sustainable, long-term projects.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, with a dividend payout of JPY 60 per share, offering a yield in line with industry peers. Its capital-light model and strong cash reserves provide flexibility for incremental expansion or strategic investments in higher-margin segments like electronic devices or international contracts.

Valuation And Market Expectations

At a market cap of JPY 13.5 billion, Fujita Engineering trades at a P/E of approximately 8.5x, suggesting modest market expectations. The valuation reflects its niche positioning and stable but unspectacular growth prospects, typical for a mature engineering firm in Japan’s saturated construction sector.

Strategic Advantages And Outlook

Fujita Engineering’s strategic advantages lie in its technical specialization and asset-light operations, which mitigate risks associated with large-scale construction projects. The outlook remains stable, with potential upside from increased infrastructure spending in Japan and selective international expansion. However, reliance on domestic demand and competitive pressures may limit near-term outperformance.

Sources

Company filings, Bloomberg

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