investorscraft@gmail.com

Intrinsic ValueHokuriku Electrical Construction Co.,Ltd. (1930.T)

Previous Close¥1,572.00
Intrinsic Value
Upside potential
Previous Close
¥1,572.00

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

Hokuriku Electrical Construction Co., Ltd. operates as a specialized engineering and construction firm in Japan, focusing on electrical contracting, HVAC systems, telecommunications, plumbing, and firefighting infrastructure. The company serves a diverse clientele, leveraging its expertise in energy-related services, including electrical and steam systems, alongside real estate sales and leasing. Its integrated service portfolio positions it as a key player in Japan's industrial and commercial construction sectors, where reliability and technical proficiency are critical. Hokuriku Electrical Construction maintains a strong regional presence in the Hokuriku area, benefiting from long-standing relationships with local businesses and government entities. The company’s dual focus on construction and energy services provides stability, as demand for infrastructure upgrades and energy efficiency solutions remains steady. While it faces competition from larger national contractors, its niche expertise and regional dominance offer a defensible market position.

Revenue Profitability And Efficiency

In FY2025, Hokuriku Electrical Construction reported revenue of JPY 57.4 billion, with net income of JPY 3.19 billion, reflecting a healthy net margin of approximately 5.6%. Operating cash flow stood at JPY 7.6 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at JPY 413 million, suggesting disciplined investment in maintaining and expanding capabilities without overleveraging.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 113.86 underscores its earnings power, supported by stable demand for construction and energy services. With minimal total debt of JPY 330 million and substantial cash reserves of JPY 22.76 billion, Hokuriku Electrical Construction demonstrates strong capital efficiency and low financial risk, enabling flexibility for future growth or shareholder returns.

Balance Sheet And Financial Health

Hokuriku Electrical Construction maintains a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. The negligible debt level and high liquidity position the company favorably to weather economic downturns or invest opportunistically. Its conservative financial structure aligns with the capital-intensive nature of the construction industry, reducing vulnerability to interest rate fluctuations.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure maintenance and energy efficiency trends, which provide steady demand. A dividend per share of JPY 44 reflects a commitment to returning capital to shareholders, supported by consistent profitability and strong cash flow generation. Future growth may hinge on expanding service offerings or geographic reach beyond its regional stronghold.

Valuation And Market Expectations

With a market capitalization of JPY 32.2 billion and a beta of 0.27, Hokuriku Electrical Construction is perceived as a low-volatility investment. The valuation reflects its stable earnings and defensive positioning in the construction sector, though limited growth prospects may cap upside relative to more aggressive peers.

Strategic Advantages And Outlook

Hokuriku Electrical Construction’s regional expertise and diversified service offerings provide resilience against sector cyclicality. The company is well-positioned to benefit from Japan’s ongoing infrastructure modernization, though its outlook depends on maintaining cost efficiency and competitive bidding. Strategic initiatives could include technological adoption or partnerships to enhance scalability beyond its core market.

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