investorscraft@gmail.com

Intrinsic ValueSanyo Engineering & Construction Inc. (1960.T)

Previous Close¥1,413.00
Intrinsic Value
Upside potential
Previous Close
¥1,413.00

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

Sanyo Engineering & Construction Inc. operates as a specialized engineering and construction firm with a focus on electrical facility construction, serving diverse sectors including public infrastructure, commercial buildings, and industrial facilities. The company’s core revenue model is built on designing and installing electrical systems, security and disaster prevention solutions, and HVAC systems, alongside manufacturing power distribution equipment. Its expertise spans high and low-voltage systems, positioning it as a key player in Japan’s infrastructure development. The firm also engages in real estate leasing and construction consultancy, diversifying its income streams. While it faces competition from larger conglomerates, its niche focus on electrical and mechanical systems provides a defensible market position. International operations contribute modestly, but domestic demand for infrastructure modernization and energy-efficient solutions drives its primary growth. The company’s long-standing presence since 1937 underscores its reliability, though its smaller scale limits economies of scale compared to industry giants.

Revenue Profitability And Efficiency

In FY 2024, Sanyo Engineering reported revenue of ¥50.7 billion but recorded a net loss of ¥709 million, reflecting operational challenges. Diluted EPS stood at -¥44.66, indicating pressure on profitability. Operating cash flow was negative at ¥660 million, exacerbated by capital expenditures of ¥1.5 billion, suggesting aggressive investments or potential inefficiencies in working capital management. The company’s ability to improve margins will be critical for recovery.

Earnings Power And Capital Efficiency

The negative net income and operating cash flow highlight strained earnings power, likely due to rising costs or project delays. Capital expenditures exceeded operating cash outflow, indicating reliance on external financing or cash reserves. With a modest debt level of ¥1.5 billion against ¥9.9 billion in cash, the balance sheet retains flexibility, but sustained losses could erode liquidity over time.

Balance Sheet And Financial Health

Sanyo Engineering maintains a conservative debt profile, with total debt at ¥1.5 billion against cash reserves of ¥9.9 billion, yielding a net cash position. This provides a buffer against short-term volatility, though the FY 2024 net loss raises concerns about recurring profitability. The absence of significant leverage is a positive, but operational turnaround is needed to ensure long-term financial stability.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of ¥40 per share, signaling commitment to shareholder returns. Growth prospects hinge on Japan’s infrastructure spending and energy transition trends, but recent performance suggests execution risks. Dividend sustainability may depend on reversing profitability trends, as cash reserves alone cannot support prolonged payouts amid losses.

Valuation And Market Expectations

With a market cap of ¥12.96 billion, the stock trades at a depressed valuation, reflecting investor skepticism post-FY 2024 losses. The near-zero beta implies low correlation to broader markets, typical for niche industrials. A rerating would require clear evidence of margin improvement or contract wins in high-growth segments like renewable energy infrastructure.

Strategic Advantages And Outlook

Sanyo Engineering’s specialization in electrical systems and disaster prevention aligns with Japan’s aging infrastructure needs. However, its small scale limits bargaining power. Near-term focus should be on cost rationalization and leveraging its technical expertise in energy-efficient solutions. Success hinges on securing higher-margin projects and stabilizing cash flows, though macroeconomic headwinds pose risks.

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