investorscraft@gmail.com

Intrinsic ValueSanyu Construction Co.,Ltd. (1841.T)

Previous Close¥1,585.00
Intrinsic Value
Upside potential
Previous Close
¥1,585.00

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

Sanyu Construction Co., Ltd. operates as a diversified construction and manufacturing firm with a strong foothold in Japan’s engineering and construction sector. The company’s core revenue streams stem from building projects, complemented by its specialized manufacturing of metal products, including automotive and railway brake components, industrial machinery parts, and construction-related equipment. This dual focus on construction and precision manufacturing allows Sanyu Construction to cater to both infrastructure and industrial demand, positioning it as a niche player in Japan’s industrials sector. Beyond construction, the firm engages in real estate development, hotel operations, and residential property sales, further diversifying its income sources. Its historical roots as Horie Koumuten and subsequent rebranding in 1967 reflect its long-standing presence in the market, though it remains a small-cap entity with localized operations centered in Tokyo. The company’s ability to integrate manufacturing expertise with construction services provides a competitive edge, though its market share is modest compared to larger conglomerates in the sector.

Revenue Profitability And Efficiency

In FY 2024, Sanyu Construction reported revenue of JPY 11.55 billion, with net income of JPY 372 million, reflecting a net margin of approximately 3.2%. Operating cash flow stood at JPY 1.03 billion, indicating reasonable liquidity, while capital expenditures of JPY -312 million suggest restrained investment activity. The company’s profitability metrics are modest, typical of smaller firms in the competitive construction industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 106.46 underscores its ability to generate earnings despite its smaller scale. With a market capitalization of JPY 3.5 billion, Sanyu Construction operates with relatively low leverage, as evidenced by total debt of JPY 323 million against cash reserves of JPY 2.9 billion. This conservative capital structure supports stable but limited earnings power.

Balance Sheet And Financial Health

Sanyu Construction maintains a solid balance sheet, with cash and equivalents of JPY 2.9 billion outweighing its total debt of JPY 323 million. This low-debt profile enhances financial flexibility, though the company’s small size may limit access to growth capital. The absence of significant leverage suggests a focus on stability rather than aggressive expansion.

Growth Trends And Dividend Policy

Growth appears muted, with no explicit guidance on expansion strategies. The company pays a dividend of JPY 25 per share, offering a modest yield, which aligns with its conservative financial approach. Given its niche market position, organic growth is likely tied to regional construction demand and manufacturing contracts.

Valuation And Market Expectations

With a beta of 0.074, Sanyu Construction exhibits low volatility relative to the broader market, reflecting its stable but low-growth profile. The modest valuation metrics suggest limited investor enthusiasm, though the firm’s niche expertise and solid balance sheet may appeal to value-oriented investors.

Strategic Advantages And Outlook

Sanyu Construction’s dual expertise in construction and precision manufacturing provides resilience, though its small scale limits competitive advantages. The outlook remains stable, with performance likely tied to Japan’s infrastructure spending and industrial demand. Strategic diversification into real estate and hospitality could offer incremental growth, but execution risks persist.

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