investorscraft@gmail.com

Intrinsic ValueDaiichi Kensetsu Corporation (1799.T)

Previous Close¥3,770.00
Intrinsic Value
Upside potential
Previous Close
¥3,770.00

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

Daiichi Kensetsu Corporation operates as a diversified construction and engineering firm in Japan, specializing in civil engineering, architecture, and railway infrastructure. The company generates revenue through contract-based construction services, complemented by ancillary offerings such as planning, design, surveying, and consulting. Its integrated approach extends to material manufacturing and real estate services, including leasing and mediation, providing a vertically aligned business model. Positioned in Japan’s competitive construction sector, Daiichi Kensetsu leverages its long-standing presence since 1942 to secure regional projects, supported by its expertise in railway and civil engineering. The firm’s market position is reinforced by its ability to offer end-to-end solutions, from design to execution, while maintaining a niche in material supply and real estate services. This diversification mitigates cyclical risks inherent in construction demand, though it remains exposed to Japan’s infrastructure spending trends and regulatory environment.

Revenue Profitability And Efficiency

For FY 2024, Daiichi Kensetsu reported revenue of JPY 53.99 billion, with net income of JPY 2.79 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at JPY 5.37 billion, indicating efficient cash conversion from operations. Capital expenditures of JPY 2.16 billion suggest moderate reinvestment, aligning with the capital-intensive nature of the industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 143.21 underscores its earnings capacity relative to its share base. With no reported debt and JPY 15.02 billion in cash, Daiichi Kensetsu maintains a robust liquidity position, enabling flexibility for strategic investments or shareholder returns. The absence of leverage enhances capital efficiency, though it may limit tax shield benefits.

Balance Sheet And Financial Health

Daiichi Kensetsu’s balance sheet is notably conservative, with zero debt and cash reserves equivalent to 28% of its market capitalization. This prudence ensures financial stability but may also indicate underutilized capital for growth. The firm’s equity-heavy structure aligns with its low-beta profile (0.224), reflecting lower volatility relative to the market.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure development cycles, with limited explicit guidance on expansion. Its dividend payout of JPY 130 per share signals a commitment to shareholder returns, yielding approximately 2.4% based on current market cap, though reinvestment opportunities remain constrained by its debt-free stance.

Valuation And Market Expectations

At a market cap of JPY 53.48 billion, the stock trades at a P/E of ~19x, slightly above industry averages, possibly reflecting its stable cash position and niche expertise. Investors likely price in steady, low-growth performance given Japan’s mature construction sector and the firm’s conservative financial approach.

Strategic Advantages And Outlook

Daiichi Kensetsu’s strengths lie in its integrated service model and regional expertise, though its growth prospects are tempered by Japan’s stagnant construction sector. The firm’s ability to maintain profitability and dividends in a challenging environment is commendable, but diversification into higher-growth segments or geographies could enhance long-term value creation.

Sources

Company filings, market data

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