investorscraft@gmail.com

Intrinsic ValueChudenko Corporation (1941.T)

Previous Close¥4,405.00
Intrinsic Value
Upside potential
Previous Close
¥4,405.00

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

Chudenko Corporation is a leading Japanese engineering and construction firm specializing in electrical, energy, and environmental infrastructure. The company operates across multiple segments, including power generation, telecommunications, water and sewerage systems, and building equipment. Its diversified service portfolio spans design, installation, maintenance, and consulting, positioning it as a critical player in Japan's infrastructure development. Chudenko's expertise in renewable energy solutions, such as wind and solar power, aligns with Japan's push toward sustainable energy, enhancing its market relevance. The firm also provides integrated IT and fire safety systems, catering to both industrial and residential clients. With a strong regional presence headquartered in Hiroshima, Chudenko benefits from long-term contracts and government-backed projects, ensuring stable revenue streams. Its ability to deliver end-to-end engineering solutions differentiates it from competitors, reinforcing its reputation as a reliable infrastructure partner.

Revenue Profitability And Efficiency

Chudenko reported revenue of JPY 221.9 billion for FY2025, with net income reaching JPY 19.9 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 22.8 billion, indicating efficient cash generation, while capital expenditures were modest at JPY -5.5 billion. The company’s ability to maintain profitability amid Japan’s competitive construction sector underscores its operational discipline and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 366.71 highlights Chudenko’s earnings strength, supported by stable demand for infrastructure services. The low debt-to-equity ratio, with total debt at JPY 480 million against JPY 27.7 billion in cash, demonstrates prudent capital allocation. This financial flexibility allows the company to reinvest in growth initiatives while sustaining shareholder returns.

Balance Sheet And Financial Health

Chudenko’s balance sheet remains robust, with JPY 27.7 billion in cash and equivalents providing ample liquidity. Minimal debt exposure ensures financial stability, while its asset-light model reduces leverage risks. The company’s conservative financial strategy aligns with its long-term focus on sustainable growth and resilience in cyclical markets.

Growth Trends And Dividend Policy

Chudenko’s growth is driven by Japan’s infrastructure modernization and renewable energy expansion. The company offers a dividend of JPY 120 per share, reflecting a commitment to shareholder returns. While dividend yields are moderate, the payout is supported by consistent cash flows and a low payout ratio, allowing room for reinvestment.

Valuation And Market Expectations

With a market cap of JPY 181.6 billion and a beta of 0.18, Chudenko is viewed as a low-volatility investment. The stock’s valuation reflects steady earnings expectations, though limited exposure to high-growth sectors may cap upside potential. Investors likely prize its defensive qualities and stable cash flows in uncertain economic climates.

Strategic Advantages And Outlook

Chudenko’s strategic focus on renewable energy and smart infrastructure positions it well for Japan’s green transition. Its diversified project pipeline and government partnerships mitigate sector-specific risks. While competition in engineering services is intense, the company’s technical expertise and regional dominance provide a durable competitive edge. Long-term prospects remain favorable, supported by Japan’s infrastructure spending priorities.

Sources

Company filings, Bloomberg

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