investorscraft@gmail.com

Intrinsic ValueSato Sangyo Co., Ltd. (3450.T)

Previous Close¥1,160.00
Intrinsic Value
Upside potential
Previous Close
¥1,160.00

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

Sato Sangyo Co., Ltd. operates in Japan's steel frame construction and architecture sector, specializing in a diverse range of projects including agricultural facilities, housing, factories, and public infrastructure. The company's core revenue model is built on contract-based construction services, leveraging its expertise in steel frame technology to deliver durable and cost-effective solutions. Its portfolio spans commercial, residential, and institutional projects, positioning it as a versatile player in Japan's construction industry. Sato Sangyo differentiates itself through a focus on specialized facilities such as medical and long-term care centers, which require stringent regulatory compliance and technical precision. The company's regional presence in Joetsu and its established reputation since 1974 contribute to its steady project pipeline. However, it operates in a competitive market with larger conglomerates, requiring sustained efficiency and niche specialization to maintain its market share. The cyclical nature of construction demand ties its performance closely to Japan's economic conditions and public infrastructure spending.

Revenue Profitability And Efficiency

For the fiscal year ending February 2025, Sato Sangyo reported revenue of JPY 2.38 billion, with net income of JPY 86.9 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at JPY 17.5 million, though capital expenditures of JPY -27.1 million indicate ongoing investment needs. The diluted EPS of JPY 231.09 suggests reasonable earnings distribution relative to its share count.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by the low-margin nature of construction services, with net income representing approximately 3.6% of revenue. Capital efficiency is further pressured by debt levels, as total debt of JPY 704.2 million outweighs cash reserves of JPY 278.4 million, signaling reliance on external financing for operations and growth.

Balance Sheet And Financial Health

Sato Sangyo's balance sheet shows moderate liquidity with JPY 278.4 million in cash and equivalents, but its financial health is tempered by total debt of JPY 704.2 million. The debt-to-equity structure suggests leverage risks, though the absence of dividend payouts may help conserve cash for debt servicing and operational needs.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan's construction sector dynamics, with no recent dividend distributions indicating a focus on reinvestment. The lack of a dividend policy aligns with the company's capital retention strategy, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 436 million, Sato Sangyo trades at a modest valuation, reflecting its small-scale operations and sector challenges. The beta of 0 suggests low correlation with broader market movements, though this may also indicate limited liquidity or analyst coverage.

Strategic Advantages And Outlook

Sato Sangyo's niche expertise in steel frame construction and long-standing regional presence provide stability, but its outlook depends on Japan's infrastructure spending and competitive positioning. Strategic focus on high-demand segments like medical facilities could offset broader industry cyclicality.

Sources

Company description, financial data from public disclosures (FY ending 2025-02-28)

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