investorscraft@gmail.com

Intrinsic ValueSumiken Mitsui Road Co.,Ltd. (1776.T)

Previous Close¥1,609.00
Intrinsic Value
Upside potential
Previous Close
¥1,609.00

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

Sumiken Mitsui Road Co., Ltd. operates as a specialized construction firm in Japan, focusing on infrastructure development, including pavements, roads, airports, and ports. The company diversifies its revenue streams through ancillary services such as machinery leasing, waste management, and real estate operations, leveraging its subsidiary relationship with Sumitomo Mitsui Construction Co. Ltd. Its integrated approach—spanning design, construction, and maintenance—positions it as a mid-tier player in Japan’s competitive engineering and construction sector. The firm’s involvement in renewable energy, particularly solar power generation, aligns with Japan’s sustainability goals, offering a strategic niche. While it lacks the scale of industry leaders, its diversified service portfolio and regional expertise provide stability in a cyclical market.

Revenue Profitability And Efficiency

Sumiken Mitsui Road reported revenue of JPY 30.9 billion for FY2024, with net income of JPY 587 million, reflecting modest profitability. Operating cash flow stood at JPY 1.8 billion, though capital expenditures of JPY 975 million indicate ongoing investment in operations. The diluted EPS of JPY 64.01 suggests efficient earnings distribution across its 9.17 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche market focus, with a beta of 0.051 indicating low volatility but limited growth momentum. Its capital efficiency is supported by a debt-light structure (JPY 33 million total debt) and JPY 11.2 billion in cash, providing flexibility for strategic initiatives.

Balance Sheet And Financial Health

Sumiken Mitsui Road maintains a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. The minimal debt load and high liquidity underscore financial stability, though the JPY 40 dividend per share reflects a conservative capital return policy.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income figures suggesting steady but unspectacular performance. The dividend yield, while modest, signals a commitment to shareholder returns, albeit without aggressive payout increases. The company’s focus on waste management and solar energy may offer incremental growth opportunities.

Valuation And Market Expectations

At a market cap of JPY 13.3 billion, the company trades at a P/E multiple of approximately 22.7x, indicating modest investor expectations. The low beta suggests the stock is viewed as a defensive play within the industrials sector.

Strategic Advantages And Outlook

Sumiken Mitsui Road’s subsidiary status under Sumitomo Mitsui Construction provides operational synergies, while its diversification into environmental services and renewables mitigates construction cyclicality. Near-term prospects hinge on Japan’s infrastructure spending and energy transition policies, with limited upside from organic expansion.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and exchange filings.

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