investorscraft@gmail.com

Intrinsic ValueSata Construction Co., Ltd. (1826.T)

Previous Close¥1,215.00
Intrinsic Value
Upside potential
Previous Close
¥1,215.00

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

Sata Construction Co., Ltd. operates as a diversified construction and engineering firm in Japan, specializing in civil engineering projects such as highways, bridges, tunnels, and disaster recovery works. The company also engages in building renovations, construction material sales, and industrial waste recycling, reflecting a vertically integrated approach. Its revenue streams span contracting, equipment rentals, and ancillary services like insurance and real estate mediation, positioning it as a multifaceted player in Japan's infrastructure sector. With a century-long legacy, Sata Construction leverages its expertise in large-scale projects and regional development, catering to both public and private clients. The firm’s involvement in renewable energy, including electricity generation, further diversifies its market presence. Despite Japan's stagnant construction growth, the company maintains resilience through its broad service portfolio and established regional footprint.

Revenue Profitability And Efficiency

Sata Construction reported revenue of JPY 26.1 billion for FY2024, with net income of JPY 75 million, reflecting tight margins in a competitive industry. Operating cash flow stood at JPY 2.0 billion, indicating reasonable liquidity, while modest capital expenditures (JPY -23 million) suggest cautious reinvestment. The diluted EPS of JPY 4.9 underscores limited earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s low beta (0.34) signals stability but also limited earnings volatility, typical of construction firms with steady public-sector contracts. Net income margins remain slim at 0.3%, highlighting cost pressures. However, robust cash reserves (JPY 13.9 billion) against modest debt (JPY 1.3 billion) suggest efficient capital management and low financial risk.

Balance Sheet And Financial Health

Sata Construction’s balance sheet is conservative, with cash and equivalents exceeding total debt by a wide margin, ensuring liquidity. The debt-to-equity ratio appears minimal, supported by a JPY 13.9 billion cash position. This strength mitigates risks associated with cyclical construction demand and project delays.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue flatlining and net income marginal. The JPY 60 dividend per share implies a high payout ratio given low EPS, potentially prioritizing shareholder returns over reinvestment. Japan’s aging infrastructure and disaster resilience needs may offer long-term opportunities, but near-term catalysts are unclear.

Valuation And Market Expectations

At a market cap of JPY 18.3 billion, the stock trades at a high P/E (~373x) due to minimal earnings, reflecting market skepticism about profitability. The dividend yield, however, may appeal to income-focused investors given the company’s stable cash reserves.

Strategic Advantages And Outlook

Sata Construction’s regional expertise and diversified services provide a defensive moat, but industry headwinds and margin pressures persist. Its foray into renewable energy and waste management could unlock niche growth, though execution risks remain. The outlook hinges on Japan’s infrastructure spending and the firm’s ability to optimize costs.

Sources

Company description, financial data from disclosed filings (FY2024), and market metrics 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