investorscraft@gmail.com

Intrinsic ValueFukuda Corporation (1899.T)

Previous Close¥7,800.00
Intrinsic Value
Upside potential
Previous Close
¥7,800.00

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

Fukuda Corporation is a diversified Japanese construction and real estate firm with a century-long legacy in infrastructure development. The company operates across multiple segments, including general contracting, real estate transactions, housing construction, and urban development consulting. Its core revenue model hinges on project-based contracts for public and private sector clients, supplemented by recurring income from property management and material sales. Fukuda has established a strong regional presence in Niigata, leveraging its expertise in complex infrastructure projects such as roads, railways, and port facilities. The company differentiates itself through integrated service offerings that span the entire project lifecycle, from planning to maintenance. While operating in Japan's mature construction sector, Fukuda maintains competitive positioning through its specialized capabilities in environmental improvement projects and healthcare facility development, areas experiencing steady demand due to demographic shifts and sustainability trends.

Revenue Profitability And Efficiency

Fukuda generated JPY 166.6 billion in revenue for the period, with net income of JPY 5.3 billion, reflecting a net margin of approximately 3.2%. The company's operating cash flow of JPY 5.9 billion demonstrates reasonable conversion of earnings to cash, though capital expenditures of JPY 1.4 billion indicate ongoing investment needs. The modest margin profile is typical for the competitive construction sector.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 641.56, Fukuda demonstrates stable earnings capacity. The company's capital efficiency appears balanced, as evidenced by its ability to maintain positive operating cash flow while funding necessary capex. The low beta of 0.339 suggests earnings are relatively insulated from broader market volatility, characteristic of defensive infrastructure businesses.

Balance Sheet And Financial Health

Fukuda maintains a conservative financial position with JPY 32.8 billion in cash against minimal debt of JPY 1.2 billion, resulting in a net cash position. This strong liquidity profile provides flexibility for project bidding and potential expansion, while the negligible debt load minimizes financial risk in Japan's low-growth construction environment.

Growth Trends And Dividend Policy

The company's growth prospects are tied to Japan's infrastructure renewal needs and regional development initiatives. Fukuda has demonstrated commitment to shareholder returns through a dividend of JPY 200 per share, though the payout ratio remains moderate given the capital-intensive nature of the business. Future growth may depend on securing larger-scale public works contracts.

Valuation And Market Expectations

At a market capitalization of JPY 41.2 billion, Fukuda trades at approximately 7.8x net income. This valuation reflects market expectations for stable but unspectacular growth, typical for regional construction firms. The modest multiple suggests investors price in limited expansion beyond core markets absent significant contract wins.

Strategic Advantages And Outlook

Fukuda's primary advantages include its long-standing regional relationships and diversified service capabilities. The outlook remains stable, supported by Japan's infrastructure maintenance requirements, though margin pressure may persist due to industry competition. Strategic focus on higher-margin specialty construction and facility management could enhance profitability over time.

Sources

Company filings, market data

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