investorscraft@gmail.com

Intrinsic ValueJapan Foundation Engineering Co., Ltd. (1914.T)

Previous Close¥669.00
Intrinsic Value
Upside potential
Previous Close
¥669.00

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

Japan Foundation Engineering Co., Ltd. operates as a specialized construction services provider in Japan, focusing on advanced ground improvement and geotechnical engineering solutions. The company’s core revenue model is built on delivering high-precision construction technologies, including chemical and mechanical ground stabilization methods, landslide prevention, and pollution control systems. Its expertise in niche areas like real-time monitoring and soil recycling positions it as a technical leader in infrastructure resilience and environmental sustainability. Serving both public and private sectors, the firm competes in Japan’s highly regulated construction industry, where its long-standing reputation and patented methodologies provide a defensible market position. Unlike general contractors, Japan Foundation Engineering emphasizes R&D-driven differentiation, particularly in disaster mitigation and urban redevelopment projects, aligning with Japan’s focus on aging infrastructure upgrades. The company’s consulting services and turnkey solutions further diversify its income streams while reinforcing its role as an integrated engineering partner.

Revenue Profitability And Efficiency

For FY2024, Japan Foundation Engineering reported revenue of ¥23.6 billion, with net income of ¥933 million, reflecting a net margin of approximately 4%. Operating cash flow stood at ¥1.65 billion, though capital expenditures of ¥1.17 billion indicate ongoing investments in technology. The modest margin suggests competitive pressures in the construction sector, offset by specialized service differentiation.

Earnings Power And Capital Efficiency

The company generated diluted EPS of ¥46.57, supported by stable cash flows from recurring engineering projects. Capital efficiency appears balanced, with capex nearly matching operating cash flow, implying disciplined reinvestment. Debt levels are manageable relative to equity, but the focus on R&D-intensive solutions may require sustained capital allocation to maintain technological edges.

Balance Sheet And Financial Health

Japan Foundation Engineering maintains a solid liquidity position, with ¥5.8 billion in cash against ¥3.3 billion of total debt. The conservative leverage ratio and ample cash reserves provide flexibility for cyclical downturns. However, the capital-intensive nature of construction projects necessitates careful working capital management, as seen in the modest operating cash flow relative to revenue.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure modernization agenda, though the company’s niche focus may limit scalability. A dividend of ¥22 per share indicates a shareholder-friendly policy, with a payout ratio near 47% of earnings. Future dividend sustainability will depend on maintaining profitability amid input cost volatility in construction materials.

Valuation And Market Expectations

At a market cap of ¥11.5 billion, the stock trades at a P/E of approximately 12.3x, aligning with sector averages. The beta of 0.75 suggests lower volatility than the broader market, reflecting stable demand for infrastructure services. Investors likely price in steady, albeit unspectacular, growth given Japan’s mature construction market.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its proprietary geotechnical technologies and decades of project experience. Outlook remains stable, supported by public-sector infrastructure spending and environmental regulations. Risks include reliance on domestic demand and margin compression from labor shortages. Success in exporting its specialized technologies could unlock incremental growth.

Sources

Company filings, Tokyo Stock Exchange 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