investorscraft@gmail.com

Intrinsic ValueKanda Tsushinki Co., Ltd. (1992.T)

Previous Close¥2,799.00
Intrinsic Value
Upside potential
Previous Close
¥2,799.00

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

Kanda Tsushinki Co., Ltd. operates as a diversified technology firm in Japan, specializing in information and communication systems, lighting control solutions, and real estate leasing. The company generates revenue through construction contracts for telecom and lighting infrastructure, alongside software development and network system integration. Its niche expertise in communication equipment positions it as a regional player in Japan's technology sector, serving both enterprise and public sector clients. Kanda Tsushinki’s business model combines project-based engineering services with recurring revenue from leasing and maintenance operations, providing stability amid cyclical demand for infrastructure projects. The company’s focus on integrated solutions—spanning hardware, software, and facility management—differentiates it from pure-play competitors. However, its market share remains modest compared to larger Japanese conglomerates in the communication equipment space.

Revenue Profitability And Efficiency

In FY2024, Kanda Tsushinki reported revenue of ¥7.15 billion, with net income of ¥545 million, reflecting a 7.6% net margin. Operating cash flow stood at ¥497 million, supported by disciplined capital expenditures of just ¥20 million. The company’s asset-light model and focus on service-oriented revenue contribute to steady cash generation, though its profitability lags behind sector leaders due to smaller scale.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥232.39 demonstrates moderate earnings power, with capital efficiency supported by low debt levels. Its ability to maintain positive free cash flow (¥477 million after capex) suggests prudent capital allocation, though growth investments remain limited. The absence of significant leverage amplifies returns on equity but may constrain expansion opportunities.

Balance Sheet And Financial Health

Kanda Tsushinki maintains a robust balance sheet, with ¥2.9 billion in cash against ¥355 million of total debt, yielding a net cash position. This conservative structure provides liquidity for dividends and operational flexibility. The debt-to-equity ratio is minimal, underscoring low financial risk despite modest revenue volatility.

Growth Trends And Dividend Policy

Historical performance suggests stable but slow growth, typical for a mature Japanese mid-cap. The company pays a dividend of ¥70 per share, offering a yield aligned with sector averages. Its capital return policy appears sustainable given strong cash reserves, though reinvestment for organic growth remains subdued.

Valuation And Market Expectations

At a market cap of ¥6.04 billion, the stock trades at approximately 11x net income, a discount to larger peers. The beta of 0.643 indicates lower volatility than the broader market, reflecting its niche positioning and steady cash flows. Investors likely price in limited growth upside, emphasizing yield and balance sheet safety.

Strategic Advantages And Outlook

Kanda Tsushinki’s strengths lie in its diversified service offerings and conservative financial management. Near-term prospects depend on Japan’s infrastructure modernization trends, though competition and demographic challenges may cap growth. Strategic partnerships or niche acquisitions could enhance scale without compromising its low-risk profile.

Sources

Company filings, Tokyo Stock Exchange 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