investorscraft@gmail.com

Intrinsic ValueSeikitokyu Kogyo Co., Ltd. (1898.T)

Previous Close¥1,670.00
Intrinsic Value
Upside potential
Previous Close
¥1,670.00

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

Seikitokyu Kogyo Co., Ltd. is a specialized infrastructure construction firm operating primarily in Japan, focusing on road paving, civil engineering, and landscape projects. The company’s core revenue model is driven by government and private-sector contracts for expressways, bridges, and general construction works, supplemented by the manufacturing and sale of asphalt mixtures. Its integrated approach—combining construction services with material production—enhances cost efficiency and project control. As a domestic player in Japan’s industrials sector, Seikitokyu Kogyo benefits from steady demand tied to public infrastructure maintenance and regional development initiatives. While it lacks significant international exposure, its niche expertise in paving and civil engineering provides a competitive edge in local tenders. The firm’s market position is further reinforced by its long-standing presence since 1950, though it faces competition from larger diversified construction conglomerates. Its focus on quality and reliability positions it as a trusted partner for infrastructure projects, albeit within a mature and cyclical industry.

Revenue Profitability And Efficiency

Seikitokyu Kogyo reported revenue of JPY 88.0 billion for FY2024, with net income of JPY 2.7 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 10.9 billion, underscoring solid cash generation despite capital expenditures of JPY 2.9 billion. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry, with room for improvement in scaling margins.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 75.15 indicates stable earnings power, supported by its asset-light approach to material sales and construction services. With operating cash flow covering capital expenditures by a factor of 3.7x, Seikitokyu Kogyo demonstrates prudent capital allocation, though its low beta (0.066) hints at limited earnings volatility relative to the broader market.

Balance Sheet And Financial Health

Seikitokyu Kogyo maintains a conservative balance sheet, with JPY 13.4 billion in cash and equivalents against total debt of JPY 6.8 billion, yielding a net cash position. This liquidity cushion supports its dividend policy and operational flexibility, while low leverage reduces financial risk in a cyclical sector. The company’s financial health appears robust, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s infrastructure spending, with limited organic expansion beyond domestic projects. The company’s dividend per share of JPY 90 reflects a shareholder-friendly policy, though payout sustainability depends on stable cash flows. Given the mature nature of its industry, significant top-line growth is unlikely without diversification or geographic expansion.

Valuation And Market Expectations

At a market cap of JPY 52.1 billion, the stock trades at a P/E of ~19x, aligning with mid-cap industrials in Japan. The low beta suggests muted market expectations for outsized growth or volatility, pricing the company as a stable, dividend-paying entity rather than a high-growth play.

Strategic Advantages And Outlook

Seikitokyu Kogyo’s strategic advantages lie in its specialized expertise and integrated supply chain for paving materials. However, its reliance on domestic infrastructure spending exposes it to budgetary cycles. The outlook remains steady but unspectacular, with performance contingent on public-sector investment and cost management. Diversification into adjacent services or technologies could enhance long-term resilience.

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