Previous Close | ¥566.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
Daisan Co., Ltd. operates as a specialized provider of scaffolding equipment and related construction services in Japan, serving the engineering and construction sector. The company’s core revenue model is built on manufacturing, assembling, and selling scaffolding systems, alongside offering setup and removal services for wedge lock scaffolding. Its product portfolio includes architectural hardware, temporary equipment, and safety systems like the HAP security system, catering to both small-scale and large-scale construction projects. Daisan holds a niche position in Japan’s construction industry, leveraging its expertise in scaffolding solutions to maintain steady demand from contractors and builders. The company’s focus on durable, modular designs—such as its wedge-type scaffolding and DS coupler systems—positions it as a reliable partner for infrastructure development. While competition exists from larger construction suppliers, Daisan differentiates itself through specialized offerings and localized service capabilities, reinforcing its role in Japan’s industrial supply chain.
Daisan reported revenue of JPY 10.41 billion for FY 2024, with net income of JPY 60.6 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 312.5 million, supported by efficient working capital management. Capital expenditures were minimal at JPY -28 million, indicating a lean operational approach. The company’s ability to generate positive cash flow despite tight margins underscores its disciplined cost structure.
The company’s diluted EPS of JPY 9.36 highlights its earnings capacity relative to its share base. With a market capitalization of JPY 3.62 billion, Daisan operates at a smaller scale but maintains capital efficiency through focused product lines and service offerings. Its low beta of 0.192 suggests stability, though limited earnings growth may constrain higher returns on equity.
Daisan’s balance sheet shows JPY 1.7 billion in cash and equivalents against JPY 3 billion in total debt, indicating moderate leverage. The debt level is manageable given steady cash flows, but refinancing risks could arise if interest rates climb. The company’s liquidity position appears adequate for near-term obligations, though further debt reduction could improve financial flexibility.
Growth trends remain subdued, with revenue and net income reflecting the cyclical nature of Japan’s construction sector. The company pays a dividend of JPY 22 per share, offering a modest yield to investors. While not aggressively expansionary, Daisan’s focus on operational stability aligns with its conservative dividend policy.
Trading at a market cap of JPY 3.62 billion, Daisan is valued as a small-cap industrial player with limited growth expectations. The low beta suggests the market perceives it as a defensive holding, though its niche focus may limit upside potential. Investors likely prioritize its dividend and stability over high-growth prospects.
Daisan’s strategic advantage lies in its specialized scaffolding solutions and entrenched position in Japan’s construction ecosystem. The outlook remains stable, tied to domestic infrastructure activity. While global expansion is unlikely, the company could benefit from Japan’s ongoing urban renewal projects. Challenges include margin pressure and competition, but its product expertise provides a durable moat.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |