investorscraft@gmail.com

Intrinsic ValueYurtec Corporation (1934.T)

Previous Close¥2,717.00
Intrinsic Value
Upside potential
Previous Close
¥2,717.00

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

Yurtec Corporation is a specialized facility engineering firm operating primarily in Japan, with a focus on construction, maintenance, and repair of critical infrastructure. The company serves a diverse clientele, including office buildings, factories, public facilities, and power companies, offering integrated solutions for electrical, HVAC, water supply, and communication systems. Its expertise in large-scale projects positions it as a reliable partner for both private and public sector clients, ensuring long-term contracts and steady revenue streams. Yurtec’s market position is reinforced by its technical proficiency and established reputation in Japan’s industrial and utilities sectors, where demand for infrastructure upkeep remains resilient. The company’s international operations, though secondary to its domestic focus, provide additional growth avenues in emerging markets requiring infrastructure development. By maintaining strong relationships with power utilities and commercial developers, Yurtec sustains a competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Yurtec reported revenue of JPY 257.2 billion for the fiscal year ending March 2025, with net income of JPY 11.98 billion, reflecting a stable margin in the engineering and construction sector. Operating cash flow stood at JPY 15.08 billion, though capital expenditures of JPY 5.37 billion indicate ongoing investments in project execution capabilities. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 169.91 highlights Yurtec’s earnings power, supported by disciplined cost management and project execution. The company’s capital efficiency is evident in its moderate debt levels relative to equity, allowing it to fund growth without excessive leverage. Its focus on high-margin maintenance and repair work further bolsters profitability.

Balance Sheet And Financial Health

Yurtec maintains a solid balance sheet with JPY 33.77 billion in cash and equivalents against total debt of JPY 8.24 billion, indicating strong liquidity. The low debt-to-equity ratio suggests financial stability, while its ability to generate consistent cash flow supports further investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure renewal needs and selective international expansion. A dividend per share of JPY 72 reflects a commitment to returning capital to shareholders, though payout ratios remain conservative to preserve flexibility for reinvestment in high-return projects.

Valuation And Market Expectations

With a market cap of JPY 132.45 billion and a beta of 0.368, Yurtec is viewed as a low-volatility play in the industrials sector. Investors likely value its steady earnings and defensive positioning in essential infrastructure services, though growth expectations remain tempered by Japan’s mature market.

Strategic Advantages And Outlook

Yurtec’s technical expertise and long-standing client relationships provide a durable moat in a competitive industry. The outlook remains stable, supported by Japan’s infrastructure maintenance demands, though international expansion could offer incremental growth. Operational discipline and a strong balance sheet position the company to navigate economic cycles effectively.

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