Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |