investorscraft@gmail.com

Intrinsic ValuePS Construction Co., Ltd. (1871.T)

Previous Close¥3,035.00
Intrinsic Value
Upside potential
Previous Close
¥3,035.00

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

P.S. Mitsubishi Construction Co., Ltd. operates as a specialized engineering and construction firm with a focus on civil engineering and architectural projects in Japan and internationally. The company’s core revenue model is driven by large-scale infrastructure projects, including precast segment bridges, composite bridges, concrete arch bridges, and marine structures, as well as architectural building construction. Its expertise in complex structural engineering positions it as a key player in Japan’s construction sector, where demand for durable and innovative infrastructure remains steady. The firm benefits from long-standing relationships with public and private sector clients, reinforcing its market position in an industry where technical proficiency and reliability are critical. While competition is intense, P.S. Mitsubishi Construction differentiates itself through advanced construction techniques and a reputation for delivering high-quality projects on schedule. The company’s international operations provide additional diversification, though Japan remains its primary revenue driver.

Revenue Profitability And Efficiency

In FY 2024, P.S. Mitsubishi Construction reported revenue of ¥129.3 billion, with net income reaching ¥5.05 billion, reflecting a stable margin in a capital-intensive industry. Operating cash flow stood at ¥15.94 billion, indicating efficient project execution and working capital management. Capital expenditures of ¥2 billion suggest moderate reinvestment, aligning with the company’s focus on maintaining operational efficiency rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥108.54 demonstrates its ability to generate earnings despite the cyclical nature of construction demand. With a beta of 0.4, the firm exhibits lower volatility compared to the broader market, suggesting resilience in earnings power. The balance between debt and operational cash flow indicates disciplined capital allocation, supporting sustainable profitability.

Balance Sheet And Financial Health

P.S. Mitsubishi Construction maintains a conservative balance sheet, with ¥11.16 billion in cash and equivalents against total debt of ¥20.24 billion. The manageable leverage ratio and positive operating cash flow underscore financial stability. The company’s liquidity position appears adequate to meet short-term obligations while funding ongoing projects.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure spending and selective international projects. A dividend per share of ¥80 reflects a commitment to shareholder returns, though payout ratios remain sustainable given current earnings levels. Future growth may hinge on government contracts and private sector demand for specialized construction services.

Valuation And Market Expectations

With a market capitalization of ¥82.06 billion, the company trades at a valuation reflective of its steady but moderate growth prospects. Investors likely price in stability rather than high growth, given the mature nature of the construction industry in Japan. The low beta further suggests a defensive positioning in the market.

Strategic Advantages And Outlook

P.S. Mitsubishi Construction’s technical expertise and established reputation provide a competitive edge in securing high-value projects. The outlook remains stable, supported by Japan’s infrastructure needs and the firm’s disciplined financial management. However, reliance on domestic demand and limited international scale may constrain long-term growth potential.

Sources

Company filings, market data

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