investorscraft@gmail.com

Intrinsic ValueThe Kaneshita Construction Co.,Ltd. (1897.T)

Previous Close¥3,235.00
Intrinsic Value
Upside potential
Previous Close
¥3,235.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Kaneshita Construction Co., Ltd. operates as a specialized engineering and construction firm in Japan, focusing on civil engineering and building construction. The company’s core revenue model is driven by public and private infrastructure projects, including roads, bridges, water supply systems, and commercial/residential buildings. It also diversifies into manufacturing construction materials like asphalt mixtures and recycling industrial waste, positioning itself as an integrated player in Japan’s infrastructure sector. With a legacy dating back to 1935, Kaneshita Construction has established a regional presence, particularly in Miyazu, leveraging its expertise in both traditional civil works and sustainable construction practices. The firm’s dual focus on public works and private developments allows it to balance government contracts with private-sector demand, though it remains exposed to Japan’s cyclical construction industry and public spending trends. Its recycling operations add a niche competitive edge, aligning with Japan’s emphasis on environmental sustainability in infrastructure.

Revenue Profitability And Efficiency

In FY 2024, Kaneshita Construction reported revenue of JPY 9.74 billion, with net income of JPY 321 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 650 million, supported by efficient project execution and low capital expenditures (JPY -46 million), indicating disciplined cost management. The company’s cash-heavy balance sheet (JPY 8.83 billion) further underscores its liquidity strength.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 148.91 demonstrates its ability to generate earnings despite Japan’s competitive construction landscape. With minimal total debt (JPY 8 million) and high cash reserves, Kaneshita maintains strong capital efficiency, though its low beta (0.017) suggests limited sensitivity to market volatility, possibly due to reliance on steady public-sector contracts.

Balance Sheet And Financial Health

Kaneshita Construction’s financial health is robust, with JPY 8.83 billion in cash and equivalents dwarfing its negligible debt. This conservative leverage profile provides flexibility for future investments or downturns. The firm’s market capitalization of JPY 5.65 billion aligns with its niche focus, though its low debt may indicate untapped growth opportunities.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with revenue and earnings reflecting Japan’s mature construction market. The company pays a dividend of JPY 50 per share, signaling a commitment to shareholder returns, though its payout ratio remains conservative given its cash reserves. Future growth may hinge on Japan’s infrastructure renewal initiatives and recycling demand.

Valuation And Market Expectations

The market values Kaneshita Construction at JPY 5.65 billion, with a low beta suggesting it is perceived as a stable, low-risk player. Its valuation likely reflects Japan’s subdued construction sector outlook, though its recycling operations could attract ESG-focused investors if scaled.

Strategic Advantages And Outlook

Kaneshita’s strengths lie in its regional expertise, diversified project portfolio, and sustainable recycling operations. However, its reliance on Japan’s infrastructure spending and limited geographic diversification pose risks. The outlook remains cautiously optimistic, contingent on public-sector budgets and private construction demand.

Sources

Company description, financial data from disclosed filings (likely Japanese GAAP), market data from JPX.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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