investorscraft@gmail.com

Intrinsic ValueWakachiku Construction Co., Ltd. (1888.T)

Previous Close¥4,595.00
Intrinsic Value
Upside potential
Previous Close
¥4,595.00

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

Wakachiku Construction Co., Ltd. operates as a diversified construction and infrastructure firm with a legacy dating back to 1890. The company specializes in construction, consulting, and real estate development, with additional ventures in marine and urban development, as well as environmental conservation. Its operations span Japan and select international markets, positioning it as a mid-sized player in the competitive engineering and construction sector. Wakachiku’s revenue model is anchored in project-based contracts, supplemented by recurring income from real estate and consulting services. The firm’s long-standing presence and expertise in regional development projects provide a competitive edge, though it faces stiff competition from larger conglomerates. Its focus on environmental sustainability and urban renewal aligns with Japan’s infrastructure modernization initiatives, offering growth potential in niche segments.

Revenue Profitability And Efficiency

In FY 2024, Wakachiku reported revenue of ¥94.9 billion, with net income of ¥5.1 billion, reflecting a net margin of approximately 5.4%. The diluted EPS stood at ¥399.22, indicating moderate profitability. Operating cash flow was negative at ¥-3.96 billion, likely due to project timing or working capital pressures, while capital expenditures totaled ¥-1.46 billion, suggesting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by its diversified operations. However, the negative operating cash flow raises questions about short-term liquidity management. With a beta of 0.299, Wakachiku exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. The firm’s capital efficiency metrics are not fully discernible from the provided data.

Balance Sheet And Financial Health

Wakachiku maintains a solid balance sheet, with ¥18.89 billion in cash and equivalents against total debt of ¥4.43 billion, indicating a conservative leverage profile. The low debt-to-equity ratio suggests financial stability, though the negative operating cash flow warrants monitoring. The company’s liquidity position appears adequate to meet near-term obligations.

Growth Trends And Dividend Policy

Growth trends are modest, with the company leveraging its expertise in niche areas like environmental conservation and urban development. Wakachiku paid a dividend of ¥126 per share, reflecting a commitment to shareholder returns. However, the lack of explicit revenue growth figures limits a full assessment of its expansion trajectory.

Valuation And Market Expectations

With a market capitalization of ¥50.4 billion, Wakachiku trades at a P/E ratio of approximately 9.9x, suggesting undervaluation relative to industry peers. The low beta implies muted market expectations, possibly due to its niche focus and smaller scale. Investors may view the stock as a stable but low-growth opportunity.

Strategic Advantages And Outlook

Wakachiku’s strategic advantages include its long-term industry presence, diversified service offerings, and alignment with Japan’s infrastructure priorities. The outlook is cautiously optimistic, with potential growth in environmental and urban development projects. However, operational efficiency improvements and cash flow management will be critical to sustaining profitability.

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