investorscraft@gmail.com

Intrinsic ValueAsahi Kogyosha Co., Ltd. (1975.T)

Previous Close¥3,600.00
Intrinsic Value
Upside potential
Previous Close
¥3,600.00

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

Asahi Kogyosha Co., Ltd. operates as a specialized industrial machinery company in Japan, focusing on air-conditioning and sanitation installation works. Its core revenue model is driven by engineering, installation, and maintenance services for precision environmental control systems, particularly in high-tech manufacturing sectors such as semiconductors and liquid crystal panels. The company leverages its long-standing expertise, established in 1925, to serve industrial clients requiring stringent environmental conditions for production processes. Positioned as a niche player, Asahi Kogyosha differentiates itself through technical precision and reliability, catering to Japan’s advanced manufacturing ecosystem. The firm’s market position is reinforced by its headquarters in Tokyo, a hub for industrial and technological innovation, allowing it to maintain close relationships with key clients in electronics and semiconductor fabrication. While it operates in a competitive space dominated by larger conglomerates, its specialization in precision environmental solutions provides a defensible niche with steady demand from high-value industries.

Revenue Profitability And Efficiency

For FY 2024, Asahi Kogyosha reported revenue of ¥91.7 billion, with net income of ¥3.7 billion, reflecting a net margin of approximately 4%. Operating cash flow stood at ¥2.0 billion, while capital expenditures were modest at -¥151 million, indicating disciplined capital allocation. The company’s profitability metrics suggest stable but moderate efficiency in converting revenue to earnings, typical for industrial service providers.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥144.33 demonstrates its ability to generate earnings despite operating in a capital-intensive segment. With a beta of 0.616, Asahi Kogyosha exhibits lower volatility compared to the broader market, suggesting steady earnings power. Its capital efficiency is further evidenced by a manageable debt load relative to cash reserves, supporting sustainable operations.

Balance Sheet And Financial Health

Asahi Kogyosha maintains a solid balance sheet, with ¥18.8 billion in cash and equivalents against total debt of ¥3.6 billion, indicating strong liquidity. The low leverage ratio underscores financial stability, providing flexibility for strategic investments or weathering economic downturns. The company’s conservative financial structure aligns with its long-term focus on steady growth.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s industrial and semiconductor sectors, which face cyclical demand. A dividend per share of ¥100 reflects a commitment to shareholder returns, though payout ratios remain moderate. Future growth may depend on expansion in precision environmental solutions for emerging high-tech applications.

Valuation And Market Expectations

With a market capitalization of ¥56.0 billion, Asahi Kogyosha trades at a P/E multiple derived from its modest earnings. Investors likely value its niche positioning and stability, though growth expectations appear tempered given sector cyclicality. The low beta suggests the market perceives it as a lower-risk industrial play.

Strategic Advantages And Outlook

Asahi Kogyosha’s strategic advantages lie in its specialized expertise and entrenched client relationships in Japan’s high-tech manufacturing sector. The outlook remains stable, supported by sustained demand for precision environmental controls. However, reliance on domestic industrial activity and limited diversification could pose risks if macroeconomic conditions weaken.

Sources

Company filings, market data

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