investorscraft@gmail.com

Intrinsic ValueETS Holdings Co.,Ltd. (1789.T)

Previous Close¥508.00
Intrinsic Value
Upside potential
Previous Close
¥508.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ETS Holdings Co., Ltd. operates as a specialized engineering and construction firm focused on Japan's power infrastructure sector. The company provides comprehensive services, including the construction and maintenance of power transmission lines, substations, and renewable energy plants, alongside electrical and instrumentation installations. Its diversified offerings extend to surveying, civil engineering, and material procurement, positioning it as an integrated solutions provider in energy infrastructure. ETS Holdings serves both domestic and international markets, leveraging its century-old expertise to support Japan's transition toward renewable energy and grid modernization. The firm competes in a niche segment of the industrials sector, where technical proficiency and long-term client relationships are critical. Its involvement in disaster and crime prevention systems further diversifies its revenue streams, enhancing resilience against cyclical downturns in traditional construction demand.

Revenue Profitability And Efficiency

ETS Holdings reported revenue of JPY 8.07 billion for FY2023, with net income of JPY 76 million, reflecting tight margins in the competitive construction sector. Operating cash flow stood at JPY 184 million, while capital expenditures were modest at JPY -73 million, indicating disciplined spending. The company’s cash position of JPY 2.87 billion provides liquidity, though profitability metrics suggest operational challenges in scaling efficiently.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 11.94 underscores limited earnings power, likely due to high fixed costs and competitive pricing in infrastructure projects. The firm’s capital efficiency is constrained by debt levels (JPY 2.22 billion), though its cash reserves mitigate near-term liquidity risks. Operating cash flow coverage of obligations remains adequate but not robust.

Balance Sheet And Financial Health

The balance sheet shows a conservative liquidity profile, with JPY 2.87 billion in cash against JPY 2.22 billion in total debt. This suggests manageable leverage, though net income volatility could strain debt servicing if margins weaken further. The absence of aggressive leverage positions the company for stability but limits growth financing options.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and net income reflecting sector-wide pressures. The dividend payout (JPY 16 per share) signals a commitment to shareholder returns, but sustainability depends on margin improvement. Renewable energy projects may offer future growth, though current execution lacks transformative scale.

Valuation And Market Expectations

At a market cap of JPY 3.24 billion, the stock trades at a low multiple, aligning with its modest earnings and sector headwinds. The beta of 0.388 indicates lower volatility, typical for utility-linked industrials. Investors likely price in limited near-term catalysts beyond Japan’s energy transition tailwinds.

Strategic Advantages And Outlook

ETS Holdings’ century-long expertise and niche focus provide stability, but growth hinges on capturing larger renewable energy contracts. Its balance sheet supports incremental investments, though operational efficiency gains are critical. The outlook remains neutral, with upside tied to Japan’s infrastructure modernization and decarbonization initiatives.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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