investorscraft@gmail.com

Intrinsic Value of Daisan Co., Ltd. (4750.T)

Previous Close¥566.00
Intrinsic Value
Upside potential
Previous Close
¥566.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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