investorscraft@gmail.com

Intrinsic ValueKandenko Co.,Ltd. (1942.T)

Previous Close¥5,563.00
Intrinsic Value
Upside potential
Previous Close
¥5,563.00

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

Kandenko Co., Ltd. is a leading Japanese infrastructure company specializing in electrical, plumbing, and environmental facility installations, as well as renewable energy projects. The company operates across multiple segments, including facility installation, electrical equipment sales, real estate leasing, and power generation. Its core revenue model is driven by construction and maintenance contracts for power distribution, transmission lines, and renewable energy plants, positioning it as a key player in Japan's energy transition. Kandenko holds a strong market position due to its diversified service offerings, which span traditional infrastructure and emerging renewable energy sectors. The company's expertise in nuclear power plant inspections and maintenance further solidifies its role in Japan's energy security. With a focus on sustainability, Kandenko is actively involved in solar and wind power plant construction, aligning with Japan's decarbonization goals. Its integrated approach—combining engineering, construction, and maintenance—provides a competitive edge in the domestic infrastructure market.

Revenue Profitability And Efficiency

Kandenko reported revenue of JPY 671.9 billion for FY2025, with net income of JPY 42.4 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at JPY 18.3 billion, though capital expenditures of JPY -14.9 billion indicate ongoing investments in infrastructure and renewable energy projects. The company’s efficiency is underscored by its ability to maintain profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 207.35 demonstrates solid earnings power, supported by its diversified revenue streams. Kandenko’s capital efficiency is evident in its ability to generate steady cash flows from operations while managing debt levels prudently, with total debt at JPY 27.1 billion against cash reserves of JPY 60.9 billion.

Balance Sheet And Financial Health

Kandenko maintains a robust balance sheet with JPY 60.9 billion in cash and equivalents, providing liquidity for ongoing projects. Total debt of JPY 27.1 billion is manageable relative to its market capitalization of JPY 596 billion, indicating a conservative leverage profile. The company’s financial health is further supported by stable operating cash flows.

Growth Trends And Dividend Policy

Kandenko’s growth is tied to Japan’s infrastructure modernization and renewable energy expansion. The company offers a dividend per share of JPY 80, reflecting a commitment to shareholder returns. Its focus on high-margin renewable energy projects could drive future earnings growth, though traditional infrastructure remains a core revenue driver.

Valuation And Market Expectations

With a market cap of JPY 596 billion and a beta of 0.23, Kandenko is viewed as a stable, low-volatility investment in the industrials sector. The company’s valuation reflects its steady earnings and strategic positioning in Japan’s energy transition, though growth prospects depend on continued demand for infrastructure and renewable energy solutions.

Strategic Advantages And Outlook

Kandenko’s strategic advantages include its diversified service portfolio, expertise in nuclear and renewable energy, and strong domestic market presence. The outlook is positive, supported by Japan’s infrastructure needs and decarbonization policies. However, competition in renewable energy and regulatory risks in nuclear maintenance could pose challenges.

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