investorscraft@gmail.com

Intrinsic ValueSanki Engineering Co., Ltd. (1961.T)

Previous Close¥6,650.00
Intrinsic Value
Upside potential
Previous Close
¥6,650.00

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

Sanki Engineering Co., Ltd. operates as a specialized engineering firm focused on social infrastructure, serving Japan and select international markets. The company’s core revenue model is built on designing, constructing, and maintaining critical facility systems, including HVAC, plumbing, industrial automation, and environmental solutions. Its expertise spans commercial buildings, semiconductor manufacturing, pharmaceutical facilities, and waste treatment plants, positioning it as a key player in Japan’s industrial and urban development sectors. Sanki Engineering differentiates itself through integrated smart building solutions, combining traditional infrastructure with advanced ICT and automation technologies. This allows the company to cater to high-value sectors like financial institutions, healthcare, and high-tech manufacturing, where precision and reliability are paramount. Its long-standing presence since 1925 underscores its entrenched relationships and reputation for quality in Japan’s competitive construction and engineering industry. The firm’s diversification across industrial, environmental, and building services mitigates cyclical risks while capitalizing on Japan’s aging infrastructure upgrades and green technology trends.

Revenue Profitability And Efficiency

Sanki Engineering reported revenue of JPY 221.9 billion for FY 2024, with net income of JPY 8.95 billion, reflecting a net margin of approximately 4%. Operating cash flow stood at JPY 1.29 billion, though capital expenditures of JPY -1.66 billion indicate ongoing investments in project execution capabilities. The diluted EPS of JPY 165.02 suggests stable earnings distribution across its 54.06 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service portfolio, with steady demand from industrial and infrastructure sectors. A low beta of 0.037 indicates minimal correlation to broader market volatility, typical for niche engineering firms. However, operating cash flow coverage of capital expenditures appears tight, suggesting reliance on disciplined project management to maintain profitability.

Balance Sheet And Financial Health

Sanki Engineering maintains a conservative balance sheet, with JPY 23.5 billion in cash and equivalents against JPY 9.16 billion in total debt, implying a robust liquidity position. The debt-to-equity ratio appears manageable, aligning with the capital-intensive nature of its projects. The company’s financial health is further underscored by its ability to fund operations and dividends without excessive leverage.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure modernization and industrial automation trends, though revenue scalability may be constrained by the project-based business model. The firm’s dividend per share of JPY 165 reflects a commitment to shareholder returns, supported by consistent net income. Future expansion could hinge on international opportunities or technological adjacencies in smart infrastructure.

Valuation And Market Expectations

With a market capitalization of JPY 195.2 billion, the company trades at a P/E multiple derived from its JPY 165.02 EPS, though sector-specific metrics like order backlog and project pipeline would provide deeper valuation context. The low beta suggests investors view Sanki Engineering as a defensive play within industrials, with expectations anchored to Japan’s infrastructure spending cycles.

Strategic Advantages And Outlook

Sanki Engineering’s strategic advantages include its technical specialization, long-term client relationships, and integration of smart technologies into traditional infrastructure. The outlook remains stable, supported by Japan’s focus on energy efficiency and industrial automation. However, reliance on domestic markets and competitive bidding dynamics pose risks. Diversification into high-growth niches like environmental solutions could offset cyclical pressures.

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