investorscraft@gmail.com

Intrinsic ValueAsahi Concrete Works Co., Ltd. (5268.T)

Previous Close¥990.00
Intrinsic Value
Upside potential
Previous Close
¥990.00

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

Asahi Concrete Works Co., Ltd. operates in Japan's construction materials sector, specializing in the manufacturing and sale of precast concrete products. The company's core offerings include box culverts, rainwater storage tanks, manholes, and disaster toilets, catering primarily to infrastructure and urban development projects. Its product portfolio also extends to railway and road-related solutions, positioning it as a key supplier for public works and private construction needs. Asahi Concrete Works leverages its long-standing industry presence, established in 1920, to maintain relationships with contractors and government entities. The company's focus on durable, functional concrete products aligns with Japan's demand for resilient infrastructure amid aging urban systems and climate adaptation needs. While it faces competition from larger diversified construction firms, its niche specialization in precast solutions provides a stable revenue base. The firm's Tokyo headquarters and domestic focus underscore its reliance on Japan's construction activity, though this also exposes it to cyclical demand fluctuations.

Revenue Profitability And Efficiency

For FY2024, Asahi Concrete Works reported revenue of JPY 7.07 billion, with net income of JPY 338 million, reflecting a modest 4.8% net margin. Operating cash flow stood at JPY 415 million, supported by disciplined working capital management. Capital expenditures of JPY 203 million indicate restrained investment activity, aligning with the company's mature market position and focus on operational efficiency.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 25.63, demonstrating stable earnings capacity relative to its JPY 7.57 billion market capitalization. With operating cash flow covering capital expenditures by over 2x, Asahi Concrete Works maintains adequate cash conversion efficiency. Its capital-light business model allows for consistent free cash flow generation despite moderate top-line growth.

Balance Sheet And Financial Health

Asahi Concrete Works maintains a conservative balance sheet, with JPY 5.07 billion in cash against JPY 704 million of total debt, yielding a robust net cash position. This strong liquidity profile provides flexibility for dividend payments and selective investments. The minimal debt load and substantial cash reserves underscore the company's low financial risk profile.

Growth Trends And Dividend Policy

The company exhibits stable but slow growth, typical of Japan's mature construction materials sector. It distributed a JPY 14 per share dividend, representing a payout ratio of approximately 55% of net income, reflecting a commitment to shareholder returns. Future growth will likely depend on infrastructure renewal projects and replacement demand rather than market expansion.

Valuation And Market Expectations

Trading at a market cap of JPY 7.57 billion, the company's valuation reflects its niche position and stable cash flows. The low beta of 0.057 suggests minimal correlation with broader market movements, typical for small-cap domestic industrials. Investors appear to price Asahi Concrete Works as a steady, dividend-yielding play rather than a growth opportunity.

Strategic Advantages And Outlook

Asahi Concrete Works benefits from its specialized product expertise and established customer relationships in Japan's infrastructure sector. While demographic trends and public works budgets may constrain growth, the company's financial conservatism and niche focus position it to weather industry cycles. Its ability to maintain profitability and dividends in a low-growth environment remains a key strength going forward.

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