investorscraft@gmail.com

Intrinsic ValueOkumura Corporation (1833.T)

Previous Close¥6,440.00
Intrinsic Value
Upside potential
Previous Close
¥6,440.00

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

Okumura Corporation is a diversified Japanese construction and engineering firm with a century-long legacy, specializing in civil engineering, architectural construction, and real estate development. The company operates across multiple segments, including infrastructure (roads, railways, dams), commercial and institutional buildings (hospitals, schools, offices), and environmental facilities (water treatment, waste disposal). Its revenue model is project-based, driven by government contracts and private-sector developments, with additional income from machinery sales, property rentals, and renewable energy generation. Okumura holds a strong regional presence in Osaka, supported by its integrated capabilities in design, construction, and post-construction services like seismic retrofitting. The firm differentiates itself through niche expertise in large-scale public works and sustainable infrastructure, though it faces competition from larger conglomerates like Shimizu and Taisei. Its investment in renewable energy and machinery manufacturing provides ancillary revenue streams, mitigating cyclical construction risks.

Revenue Profitability And Efficiency

Okumura reported revenue of JPY 288.1 billion for FY2024, with net income of JPY 12.5 billion, reflecting a net margin of approximately 4.3%. The negative operating cash flow of JPY -17.1 billion, partly offset by modest capital expenditures of JPY -3.0 billion, suggests working capital pressures, possibly tied to project timing or receivables. The company’s profitability metrics are in line with industry averages for mid-tier Japanese contractors.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 339.3, supported by stable project execution and ancillary income from machinery sales and rentals. The firm’s capital efficiency is tempered by the capital-intensive nature of construction, though its diversified revenue base (including recurring rental income) provides stability. The negative operating cash flow warrants monitoring for liquidity management.

Balance Sheet And Financial Health

Okumura maintains a conservative balance sheet with JPY 28.9 billion in cash against JPY 44.2 billion in total debt, indicating moderate leverage. The debt-to-equity ratio appears manageable for the sector, and liquidity is supported by its real estate holdings. The company’s financial health is adequate, though the negative operating cash flow could strain short-term flexibility if sustained.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure renewal initiatives and renewable energy investments. The dividend payout of JPY 216 per share reflects a commitment to shareholder returns, with a yield roughly aligned with industry peers. Future expansion may hinge on securing large public contracts and scaling its renewable energy segment.

Valuation And Market Expectations

With a market cap of JPY 157.2 billion, Okumura trades at a P/E ratio of approximately 12.6x, suggesting modest expectations relative to earnings. The negative beta (-0.017) implies low correlation to broader market movements, possibly due to its focus on domestic infrastructure projects.

Strategic Advantages And Outlook

Okumura’s strengths include its regional expertise, diversified project portfolio, and niche capabilities in seismic isolation and environmental facilities. Challenges include competitive bidding pressures and cyclical construction demand. The outlook is stable, supported by Japan’s infrastructure needs, though operational efficiency improvements will be critical to sustain margins.

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