investorscraft@gmail.com

Intrinsic ValueMEISEI INDUSTRIAL Co.,Ltd. (1976.T)

Previous Close¥1,722.00
Intrinsic Value
Upside potential
Previous Close
¥1,722.00

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

MEISEI INDUSTRIAL Co., Ltd. is a specialized construction and insulation solutions provider operating primarily in Japan with an international presence. The company focuses on high-performance insulation systems, fireproofing materials, and industrial construction services, catering to sectors such as LNG, petroleum, nuclear power, and industrial furnaces. Its proprietary products like Keical-Ace Super-Silica and Pyrocrete 241 demonstrate technological differentiation in thermal and fireproofing applications. MEISEI’s dual-segment structure—Construction and Boiler Businesses—allows it to address diverse infrastructure needs, from low-temperature insulation for LNG carriers to refractory works for industrial facilities. The company’s expertise in niche insulation markets positions it as a key player in Japan’s engineering and construction sector, with a reputation for reliability in critical infrastructure projects. Its recycled material offerings, such as Recycal, align with growing sustainability demands in construction.

Revenue Profitability And Efficiency

MEISEI reported revenue of JPY 60.4 billion for FY2024, with net income of JPY 6.2 billion, reflecting a robust net margin of approximately 10.3%. Operating cash flow stood at JPY 7.1 billion, supported by efficient project execution and cost management. Capital expenditures of JPY 1.9 billion indicate moderate reinvestment, likely directed toward maintaining technological edge and operational capacity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 126.05 underscores its earnings power, while a low beta of 0.172 suggests stability relative to the market. MEISEI’s capital efficiency is evident in its ability to generate substantial cash flows from operations, which comfortably cover its modest total debt of JPY 800 million.

Balance Sheet And Financial Health

MEISEI maintains a strong balance sheet with JPY 31.4 billion in cash and equivalents, providing ample liquidity. Its minimal debt load (JPY 800 million) results in a conservative leverage profile, reinforcing financial resilience. The company’s solid cash position supports both operational flexibility and potential strategic investments.

Growth Trends And Dividend Policy

While specific growth metrics are not disclosed, MEISEI’s focus on specialized insulation and infrastructure solutions aligns with long-term demand drivers in energy and industrial sectors. The company offers a dividend of JPY 80 per share, reflecting a commitment to shareholder returns, though its payout ratio remains sustainable given earnings and cash flow strength.

Valuation And Market Expectations

With a market cap of JPY 68.7 billion, MEISEI trades at a P/E of approximately 11x based on FY2024 earnings. The valuation suggests moderate market expectations, balancing its niche expertise with the cyclical nature of construction and industrial services.

Strategic Advantages And Outlook

MEISEI’s strategic advantages lie in its proprietary insulation technologies and entrenched position in Japan’s infrastructure market. The outlook remains stable, supported by demand for energy-efficient solutions and maintenance of critical industrial assets. Potential risks include exposure to cyclical construction activity and competitive pressures in specialized materials.

Sources

Company disclosures, 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