investorscraft@gmail.com

Intrinsic ValueFuji P.S Corporation (1848.T)

Previous Close¥621.00
Intrinsic Value
Upside potential
Previous Close
¥621.00

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

Fuji P.S Corporation operates in the engineering and construction sector, specializing in civil engineering projects and concrete product manufacturing. The company’s core revenue model is driven by contracts for constructing pre-stressed concrete (PC) bridges, railway structures, and seismic reinforcement works, alongside manufacturing PC-based construction materials. Its expertise in PC technology positions it as a niche player in Japan’s infrastructure sector, serving both public and private clients with durable, high-performance solutions. Fuji P.S leverages its long-standing industry presence, established in 1954, to secure recurring projects while maintaining a regional focus centered in Fukuoka. The company’s dual focus on construction services and material sales provides revenue diversification, though its market share remains modest compared to larger conglomerates. Competitive advantages include specialized technical capabilities in seismic reinforcement and PC structures, catering to Japan’s stringent infrastructure standards.

Revenue Profitability And Efficiency

Fuji P.S reported revenue of JPY 28.6 billion for FY 2024, with net income of JPY 415 million, reflecting thin margins typical of the construction sector. Negative operating cash flow (JPY -1.1 billion) and capital expenditures (JPY -1.4 billion) suggest reinvestment challenges, though the company maintains JPY 2.2 billion in cash reserves. Diluted EPS of JPY 23.36 indicates modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by sector-wide cost pressures and project-based revenue volatility. Low beta (0.37) suggests resilience to market fluctuations, but negative free cash flow raises questions about capital allocation efficiency. Debt levels (JPY 9.0 billion) are manageable but warrant monitoring given cyclical industry risks.

Balance Sheet And Financial Health

Fuji P.S holds JPY 2.2 billion in cash against JPY 9.0 billion in total debt, indicating moderate leverage. The balance sheet reflects typical construction-industry liquidity constraints, with working capital likely tied to project cycles. Debt servicing capacity appears adequate, but sustained negative cash flow could strain financial flexibility.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s infrastructure spending, with limited organic expansion visibility. A dividend of JPY 13 per share implies a payout ratio aligned with earnings, though sustainability depends on cash flow stabilization. The company’s regional focus may limit scalability unless diversified geographically or into adjacent sectors.

Valuation And Market Expectations

At a market cap of JPY 8.1 billion, the stock trades at ~19x trailing earnings, a premium to some peers, possibly reflecting niche expertise. Investors likely price in stability from long-term contracts but remain cautious about margin compression and cash flow challenges.

Strategic Advantages And Outlook

Fuji P.S’s technical specialization in PC structures and seismic projects provides a defensible niche, but reliance on domestic infrastructure budgets poses cyclical risks. Strategic priorities may include cost optimization and selective bidding to improve cash flow. The outlook hinges on Japan’s public works demand and the company’s ability to mitigate input cost inflation.

Sources

Company description, financial data from disclosed ticker metrics

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