investorscraft@gmail.com

Intrinsic ValueSpancrete Corporation (5277.T)

Previous Close¥452.00
Intrinsic Value
Upside potential
Previous Close
¥452.00

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

Spancrete Corporation operates in the construction materials sector, specializing in the manufacture and sale of span cleats, precast concrete products, and real estate leasing. Its core products, including construction pillars, beams, and balconies, serve as essential materials for building floors, walls, and roofs, positioning the company as a niche supplier in Japan's construction industry. The company's diversified operations across Spancrete, Real Estate, and Precast Business segments provide stability but also expose it to cyclical demand fluctuations in construction. Despite its long-standing presence since 1963, Spancrete faces intense competition from larger construction material providers, limiting its market share. Its focus on precast solutions offers differentiation, but reliance on domestic construction activity constrains growth potential.

Revenue Profitability And Efficiency

Spancrete reported revenue of JPY 2.04 billion for FY 2024, with a net loss of JPY 301 million, reflecting operational challenges in a competitive market. Negative operating cash flow of JPY 283 million and capital expenditures of JPY 57 million indicate strained liquidity, though a cash reserve of JPY 2 billion provides near-term stability. The diluted EPS of -40.54 JPY underscores profitability pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in earnings generation. With minimal dividend payouts and a focus on sustaining operations, capital allocation appears conservative. The low beta (0.388) suggests lower volatility but also limited growth-driven investor interest.

Balance Sheet And Financial Health

Spancrete maintains a solid liquidity position with JPY 2 billion in cash against JPY 504 million in total debt, indicating low leverage. However, negative cash flow from operations raises concerns about sustained financial health without improved profitability or cost controls.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2024, aligning with the net loss. Growth prospects depend on recovery in Japan’s construction sector and potential demand for precast solutions. The lack of recent profitability trends suggests stagnant near-term expansion.

Valuation And Market Expectations

The market cap of JPY 3.36 billion reflects subdued expectations, likely due to operational losses and sector headwinds. The absence of earnings power limits traditional valuation metrics, with investors likely discounting future recovery potential.

Strategic Advantages And Outlook

Spancrete’s niche in precast concrete and real estate leasing offers resilience, but reliance on construction cycles poses risks. Strategic focus on cost efficiency and product differentiation could improve margins, though macroeconomic and industry challenges persist.

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