investorscraft@gmail.com

Intrinsic ValueFudo Tetra Corporation (1813.T)

Previous Close¥3,000.00
Intrinsic Value
Upside potential
Previous Close
¥3,000.00

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

Fudo Tetra Corporation operates in the engineering and construction sector, specializing in civil engineering, ground improvement, and environmental block solutions. The company serves a diverse clientele by constructing critical infrastructure, including energy facilities, water supply systems, transportation networks, and coastal protection projects. Its expertise in structural foundations and erosion control positions it as a key player in Japan's infrastructure development, catering to both public and private sector demands. Fudo Tetra’s long-standing presence since 1947 underscores its reliability and deep-rooted industry knowledge, enabling it to secure large-scale projects. The company’s focus on sustainable and resilient infrastructure aligns with Japan’s emphasis on disaster prevention and modernization, further solidifying its market relevance. While competition in the engineering sector is intense, Fudo Tetra’s niche capabilities in ground improvement and specialized construction provide a defensible edge.

Revenue Profitability And Efficiency

Fudo Tetra reported revenue of JPY 67.9 billion for FY 2024, with net income of JPY 2.0 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at JPY 7.1 billion, indicating solid cash generation relative to earnings. Capital expenditures of JPY 3.3 billion suggest moderate reinvestment needs, aligning with the capital-intensive nature of the construction industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 131.98 demonstrates its ability to translate revenue into shareholder returns. With a beta of 0.51, Fudo Tetra exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between operating cash flow and capital expenditures highlights efficient capital deployment, though margins remain constrained by industry norms.

Balance Sheet And Financial Health

Fudo Tetra maintains a conservative financial structure, with JPY 10.9 billion in cash and equivalents against total debt of JPY 5.4 billion, indicating a healthy liquidity position. The low debt-to-equity ratio suggests prudent leverage management, reducing financial risk. This stability supports the company’s ability to fund ongoing projects and weather cyclical downturns.

Growth Trends And Dividend Policy

Revenue growth trends are tied to Japan’s infrastructure spending, which remains steady but subject to fiscal policy shifts. The company’s dividend of JPY 60 per share reflects a commitment to returning capital to shareholders, though payout ratios are modest given industry profitability constraints. Future growth may hinge on securing large public contracts and expanding into adjacent markets.

Valuation And Market Expectations

With a market capitalization of JPY 33.6 billion, Fudo Tetra trades at a P/E ratio of approximately 16.7x, in line with peers in the engineering sector. The low beta suggests muted market expectations for aggressive growth, aligning with its stable but slow-moving industry. Investors likely value the company for its defensive characteristics and consistent cash flow.

Strategic Advantages And Outlook

Fudo Tetra’s strategic advantages lie in its specialized engineering expertise and long-term client relationships. The outlook remains stable, supported by Japan’s ongoing infrastructure needs, though competition and margin pressures persist. The company’s focus on sustainability and disaster resilience could unlock new opportunities, but execution and cost management will be critical to maintaining profitability.

Sources

Company filings, Bloomberg

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