investorscraft@gmail.com

Intrinsic ValueSumitomo Mitsui Construction Co.,Ltd. (1821.T)

Previous Close¥597.00
Intrinsic Value
Upside potential
Previous Close
¥597.00

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

Sumitomo Mitsui Construction Co., Ltd. operates as a diversified construction firm with a strong presence in Japan and select international markets. The company specializes in civil and building construction, delivering projects ranging from infrastructure (roads, railways, dams) to commercial and residential developments. Its expertise in pre-stressed concrete and historical restoration further diversifies its portfolio. As part of the industrials sector, the company leverages integrated project management, from design to execution, to maintain competitiveness. Its real estate and solar power ventures provide supplementary revenue streams, enhancing resilience against cyclical construction demand. The firm’s long-standing reputation, dating back to 1887, underscores its reliability in large-scale projects, though it faces stiff competition from domestic peers like Kajima and Obayashi. Market positioning is bolstered by its involvement in high-profile infrastructure and urban redevelopment initiatives, aligning with Japan’s focus on modernization and sustainability.

Revenue Profitability And Efficiency

For FY 2024, Sumitomo Mitsui Construction reported revenue of ¥479.5 billion, with net income of ¥4.0 billion, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at ¥21.5 billion, though capital expenditures of ¥3.0 billion indicate ongoing investment in project execution. The diluted EPS of ¥25.58 suggests efficient earnings distribution across its 156.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, typical for construction firms, with net income representing less than 1% of revenue. However, its ability to generate positive operating cash flow despite cyclical pressures highlights operational discipline. Debt levels at ¥82.5 billion are manageable relative to ¥96.7 billion in cash, suggesting prudent liquidity management.

Balance Sheet And Financial Health

Sumitomo Mitsui Construction maintains a solid balance sheet, with cash and equivalents of ¥96.7 billion providing a buffer against its ¥82.5 billion total debt. The net cash position supports financial flexibility, though the capital-intensive nature of construction necessitates careful leverage monitoring. The low beta of 0.164 indicates relative stability compared to broader market volatility.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure spending and overseas expansion, though recent revenue trends are not disclosed. The company pays a dividend of ¥14 per share, offering a modest yield, signaling a commitment to shareholder returns despite industry cyclicality. Future dividend sustainability will depend on project backlog and margin stability.

Valuation And Market Expectations

With a market cap of ¥93.5 billion, the company trades at a P/E multiple of approximately 23x based on FY 2024 earnings, reflecting investor confidence in its niche expertise and long-term projects. The low beta suggests muted expectations for near-term volatility, aligning with its steady but slow-growth profile.

Strategic Advantages And Outlook

Sumitomo Mitsui Construction’s strengths lie in its diversified project portfolio and historical expertise, particularly in complex infrastructure. Challenges include margin pressures from rising material costs and competition. Strategic focus on renewable energy (solar) and urban redevelopment could offset cyclical risks, though execution will be key to sustaining profitability in a competitive landscape.

Sources

Company description, financial data from disclosed filings (FY 2024), and market data from JPX.

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