investorscraft@gmail.com

Intrinsic ValueSanto Co.,Ltd. (1788.T)

Previous Close¥5,640.00
Intrinsic Value
Upside potential
Previous Close
¥5,640.00

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

Santo Co., Ltd. operates as a diversified construction contractor in Japan, specializing in civil engineering and general construction works. The company’s core revenue model is built on large-scale infrastructure projects, including flood control, dam construction, roadworks, and land development, alongside commercial and residential building construction. Its broad service portfolio, from environmental planning to real estate brokerage, positions it as an integrated player in Japan’s construction sector. Santo leverages its long-standing expertise, established in 1952, to secure contracts in both public and private sectors, though it faces competition from larger conglomerates. The firm’s niche in specialized greening and underground engineering provides differentiation, but its regional focus limits geographic diversification. With Japan’s aging infrastructure driving demand for maintenance and upgrades, Santo is well-positioned to capitalize on domestic opportunities, though reliance on government spending and cyclical construction activity introduces volatility.

Revenue Profitability And Efficiency

Santo reported revenue of JPY 7.4 billion for FY2024, with net income of JPY 132 million, reflecting modest profitability in a competitive industry. Diluted EPS stood at JPY 214.43, though negative operating cash flow (JPY -499 million) raises questions about working capital management. Capital expenditures were minimal (JPY -61 million), suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin margins typical of the construction sector. Low beta (-0.031) indicates minimal correlation to market movements, possibly due to its niche focus. Debt is minimal (JPY 40 million), but negative operating cash flow underscores operational inefficiencies or timing-related working capital pressures.

Balance Sheet And Financial Health

Santo maintains a strong liquidity position with JPY 1.59 billion in cash and equivalents, far exceeding its total debt. This conservative balance sheet provides flexibility but may also reflect underutilized capital. The absence of significant leverage reduces financial risk, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth trends are muted, with limited capex signaling reliance on existing projects. The JPY 100 per share dividend suggests a shareholder-friendly policy, but sustainability depends on cash flow improvement. Japan’s infrastructure needs could drive future demand, but Santo’s regional concentration limits upside.

Valuation And Market Expectations

At a market cap of JPY 2.48 billion, Santo trades at a low multiple relative to revenue, reflecting sector challenges and modest profitability. The negative beta implies investor perception of stability, but low liquidity and niche operations may deter broader interest.

Strategic Advantages And Outlook

Santo’s strengths lie in its diversified project portfolio and strong balance sheet, but operational inefficiencies and regional dependence pose risks. The outlook hinges on Japan’s infrastructure spending and the company’s ability to improve cash conversion. Strategic partnerships or expansion into adjacent services could enhance growth prospects.

Sources

Company description, financial data from disclosed ticker information

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