investorscraft@gmail.com

Intrinsic ValueFuji Furukawa Engineering & Construction Co.Ltd. (1775.T)

Previous Close¥7,160.00
Intrinsic Value
Upside potential
Previous Close
¥7,160.00

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

Fuji Furukawa Engineering & Construction Co. Ltd. operates as a specialized construction firm in Japan and internationally, focusing on infrastructure, industrial systems, and power generation facilities. The company’s diversified service portfolio includes air conditioning, electrical installations, telecommunications, and seismic reinforcement, positioning it as a key player in Japan’s engineering and construction sector. Its expertise in niche areas like solar power and network wiring provides a competitive edge in both public and private projects. With a legacy dating back to 1923, the firm has established long-term relationships with industrial clients and government entities, reinforcing its market stability. The company’s rebranding in 2009 underlines its strategic focus on integrating engineering and construction capabilities to address evolving infrastructure demands. Its headquarters in Kawasaki serves as a hub for operational and technological innovation, supporting its reputation for reliability in complex projects.

Revenue Profitability And Efficiency

For FY 2024, Fuji Furukawa reported revenue of JPY 103.6 billion, with net income of JPY 5.4 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at JPY 3.7 billion, while capital expenditures were modest at JPY 205 million, indicating disciplined capital allocation. The company’s diluted EPS of JPY 601.98 underscores its earnings consistency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its diversified project portfolio and stable demand for infrastructure services. With a beta of 0.39, the company exhibits lower volatility compared to the broader market, suggesting resilience. Its ability to generate positive operating cash flow despite sector cyclicality highlights efficient working capital management and project execution.

Balance Sheet And Financial Health

Fuji Furukawa maintains a conservative balance sheet, with JPY 6.8 billion in cash and equivalents against JPY 900 million in total debt, reflecting strong liquidity. The low leverage ratio positions the company favorably for strategic investments or economic downturns. Its solid equity base, evidenced by a market cap of JPY 64.4 billion, further reinforces financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure renewal and renewable energy expansion, with solar power installations being a notable driver. A dividend of JPY 190 per share signals a commitment to shareholder returns, supported by sustainable earnings. However, revenue growth may face headwinds from macroeconomic conditions or public spending delays.

Valuation And Market Expectations

Trading at a market cap of JPY 64.4 billion, the stock’s valuation reflects its niche positioning and steady profitability. The low beta suggests investor perception of lower risk, though sector-wide competition and input cost pressures could weigh on future multiples. The P/E ratio, derived from diluted EPS, aligns with mid-cap industrial peers.

Strategic Advantages And Outlook

Fuji Furukawa’s strengths lie in its technical expertise, long-standing client relationships, and adaptability to infrastructure trends like green energy. While near-term performance may hinge on public sector contracts, its focus on high-margin specialties and operational efficiency provides a buffer against volatility. Strategic partnerships or overseas expansion could further diversify revenue streams.

Sources

Company filings, Bloomberg

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