investorscraft@gmail.com

Intrinsic ValueMiyaji Engineering Group,Inc. (3431.T)

Previous Close¥1,945.00
Intrinsic Value
Upside potential
Previous Close
¥1,945.00

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

Miyaji Engineering Group, Inc. operates as a specialized engineering and construction firm in Japan, focusing on steel structures, bridges, and prestressed concrete. The company’s core revenue model is built on design, fabrication, installation, and maintenance services for large-scale infrastructure projects, complemented by ancillary businesses such as bolt and welding material sales, as well as staffing services. Its integrated approach—from production to maintenance—positions it as a key player in Japan’s industrial construction sector. Miyaji Engineering Group distinguishes itself through technical expertise in steel frame and space structure assembly, catering to both public and private infrastructure demands. The company’s niche focus on high-value engineering solutions, combined with its regional dominance in Japan, allows it to maintain steady demand despite broader economic cyclicality. Its diversified service offerings, including staffing and material sales, provide additional revenue stability. While competition in Japan’s construction sector is intense, Miyaji’s specialization in complex steel structures and long-term maintenance contracts supports its defensible market position.

Revenue Profitability And Efficiency

Miyaji Engineering Group reported revenue of JPY 69.4 billion for FY 2024, with net income of JPY 4.4 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at JPY 8.8 billion, indicating efficient cash conversion from operations. Capital expenditures of JPY 1.96 billion suggest moderate reinvestment needs, aligning with its asset-light service model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 319.95 underscores its earnings strength relative to its share count. With minimal total debt (JPY 326 million) and robust cash reserves (JPY 19.1 billion), Miyaji demonstrates high capital efficiency, leveraging its balance sheet to fund operations and growth without excessive leverage.

Balance Sheet And Financial Health

Miyaji’s balance sheet is notably healthy, with cash and equivalents covering nearly 59x its total debt. This conservative financial structure, combined with positive operating cash flow, positions the company to weather economic downturns and pursue strategic investments opportunistically.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on infrastructure maintenance and specialized construction aligns with Japan’s aging infrastructure needs. A dividend of JPY 97.5 per share indicates a commitment to shareholder returns, supported by stable cash flows and a strong liquidity position.

Valuation And Market Expectations

With a market cap of JPY 47 billion and a beta of 0.345, Miyaji is perceived as a lower-volatility industrial stock. Its valuation reflects steady earnings power and a niche market position, though growth expectations may be tempered by Japan’s mature construction sector.

Strategic Advantages And Outlook

Miyaji’s technical expertise and integrated service model provide competitive advantages in Japan’s infrastructure sector. The outlook remains stable, driven by maintenance demand and selective project wins, though reliance on domestic markets limits geographic diversification.

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