investorscraft@gmail.com

Intrinsic ValueTanabe Engineering Corporation (1828.T)

Previous Close¥2,788.00
Intrinsic Value
Upside potential
Previous Close
¥2,788.00

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

Tanabe Engineering Corporation operates as a specialized engineering and construction firm in Japan, focusing on plant construction and machinery production. The company provides end-to-end plant engineering services, covering planning, design, procurement, construction, and maintenance, with a strong emphasis on automation and efficiency in industrial sectors such as automotive, liquid crystal displays, and pharmaceuticals. Its expertise in electric instrumentation, control systems, and thermal machinery positions it as a niche player in industrial infrastructure. Tanabe Engineering differentiates itself through integrated solutions that combine mechanical and electrical construction, catering to clients seeking customized, high-precision systems. While the company operates primarily in Japan, its focus on automation aligns with broader industrial trends toward productivity enhancement. The firm’s long-standing presence since 1969 lends credibility, though its market share remains modest compared to larger conglomerates in the engineering and construction sector.

Revenue Profitability And Efficiency

Tanabe Engineering reported revenue of JPY 51.8 billion for FY 2024, with net income of JPY 1.9 billion, reflecting a net margin of approximately 3.7%. The diluted EPS stood at JPY 179.71, indicating moderate profitability. However, operating cash flow was negative at JPY -4.7 billion, likely due to working capital pressures or project timing, while capital expenditures totaled JPY -1.1 billion, suggesting ongoing investment in operational capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by its niche engineering services, though the negative operating cash flow raises questions about short-term liquidity management. Capital efficiency metrics are not fully discernible without historical context, but the modest net income relative to revenue suggests room for operational optimization, particularly in cost management and project execution.

Balance Sheet And Financial Health

Tanabe Engineering holds JPY 3.3 billion in cash and equivalents against total debt of JPY 5.1 billion, indicating a leveraged but manageable position. The debt-to-equity ratio is not provided, but the balance sheet suggests moderate financial risk, with liquidity supported by its cash reserves. The negative operating cash flow, however, warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the company’s focus on industrial automation aligns with secular demand drivers. Tanabe Engineering paid a dividend of JPY 75 per share, reflecting a commitment to shareholder returns, though the payout ratio is not specified. Future growth may hinge on expanding its client base or diversifying into adjacent industrial segments.

Valuation And Market Expectations

With a market capitalization of JPY 21.7 billion and a beta of 0.17, Tanabe Engineering is perceived as a low-volatility stock, likely due to its niche market position. The P/E ratio, based on diluted EPS, stands at approximately 12.1x, suggesting a reasonable valuation relative to earnings, though sector peers may offer further context.

Strategic Advantages And Outlook

Tanabe Engineering’s strengths lie in its specialized engineering expertise and integrated service offerings, which cater to high-value industrial clients. However, its reliance on the domestic market and modest scale limit diversification benefits. The outlook depends on its ability to capitalize on automation trends and improve cash flow generation, while maintaining disciplined capital allocation.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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