investorscraft@gmail.com

Intrinsic ValueToenec Corporation (1946.T)

Previous Close¥2,045.00
Intrinsic Value
Upside potential
Previous Close
¥2,045.00

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

Toenec Corporation operates as an integrated facility company specializing in the construction and enhancement of social infrastructure across Japan, with a focus on energy, environment, and information technology sectors. The company’s core revenue model is built on diversified engineering services, including electrical distribution, telecommunications networks, air conditioning, sanitation, and fire-control systems. It serves a broad clientele, ranging from public facilities to commercial entities like hospitals, schools, and factories, leveraging its expertise in large-scale infrastructure projects. As a subsidiary of Chubu Electric Power Company, Toenec benefits from strategic synergies in energy-related projects, reinforcing its market position in Japan’s competitive construction and engineering industry. The company’s integrated approach—combining construction, equipment procurement, and maintenance—provides a competitive edge, ensuring recurring revenue streams and long-term client relationships. Its involvement in renewable energy projects, such as solar power distribution, aligns with Japan’s sustainability goals, positioning Toenec as a key player in the transition to greener infrastructure.

Revenue Profitability And Efficiency

Toenec reported revenue of JPY 270.97 billion for FY2025, with net income of JPY 10.77 billion, reflecting a net margin of approximately 4.0%. Operating cash flow stood at JPY 17.77 billion, though capital expenditures of JPY -6.15 billion indicate ongoing investments in infrastructure projects. The company’s profitability metrics suggest steady operational efficiency, supported by its diversified service offerings and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 115.65 underscores its earnings power, while its capital efficiency is reflected in its ability to generate positive operating cash flow despite significant capex. Toenec’s focus on high-margin projects, such as telecommunications and renewable energy installations, enhances its return on invested capital, though its debt levels warrant monitoring for long-term sustainability.

Balance Sheet And Financial Health

Toenec’s balance sheet shows JPY 43.03 billion in cash and equivalents against total debt of JPY 91.17 billion, indicating moderate leverage. The company’s liquidity position appears manageable, supported by its operating cash flow. However, the debt-to-equity ratio suggests a reliance on borrowing to fund growth, which could pose risks if interest rates rise or project delays occur.

Growth Trends And Dividend Policy

Toenec’s growth is tied to Japan’s infrastructure development, particularly in renewable energy and telecommunications. The company’s dividend per share of JPY 60 reflects a commitment to shareholder returns, though its payout ratio remains conservative, allowing for reinvestment in high-growth areas. Future expansion may hinge on government contracts and private-sector demand for sustainable infrastructure solutions.

Valuation And Market Expectations

With a market cap of JPY 104.60 billion and a beta of 0.406, Toenec is perceived as a relatively stable investment within the industrials sector. Its valuation multiples suggest modest growth expectations, aligning with its steady but unspectacular financial performance. Investors likely view the company as a defensive play tied to Japan’s infrastructure needs.

Strategic Advantages And Outlook

Toenec’s strategic advantages include its subsidiary relationship with Chubu Electric Power, which provides access to large-scale energy projects, and its diversified service portfolio. The outlook remains positive, driven by Japan’s focus on infrastructure modernization and renewable energy. However, competition and regulatory risks could temper growth, requiring continued operational discipline and innovation.

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