investorscraft@gmail.com

Intrinsic ValueGEOSTR Corporation (5282.T)

Previous Close¥414.00
Intrinsic Value
Upside potential
Previous Close
¥414.00

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

GEOSTR Corporation operates in the construction materials sector, specializing in precast concrete products for civil engineering projects across Japan. The company serves critical infrastructure segments, including transportation (roads, railroads), utilities (water supply, sewage, electricity), and public works (dams, harbors, defense). Its product portfolio—ranging from shield tunnels to earthquake-resistant culverts—positions it as a key supplier for durable, large-scale construction solutions. GEOSTR differentiates itself through technical expertise in seismic-resistant designs and modular precast systems, catering to Japan’s stringent infrastructure standards. The company’s rebranding from Nippon Concrete Industries in 1994 reflects its strategic focus on geostructural solutions, aligning with Japan’s aging infrastructure renewal needs and disaster resilience priorities. While domestic demand drives most revenue, GEOSTR’s niche expertise in precast technology offers limited but stable pricing power in a competitive market.

Revenue Profitability And Efficiency

GEOSTR reported revenue of JPY 26.9 billion for FY 2024, with net income of JPY 1.1 billion, translating to a diluted EPS of JPY 35.26. Operating cash flow was negative (JPY -1.89 billion), likely due to working capital pressures, though capital expenditures remained moderate at JPY -643 million. The net income margin of 4.1% suggests modest profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its asset-heavy model, with operating cash flow challenges offsetting net income. However, its low total debt (JPY 336 million) relative to cash (JPY 629 million) indicates conservative leverage. The negative operating cash flow warrants scrutiny into receivables or inventory cycles, though the JPY 1.1 billion net income demonstrates core operational viability.

Balance Sheet And Financial Health

GEOSTR maintains a solid balance sheet, with cash reserves covering nearly twice its total debt. The minimal debt burden (JPY 336 million) against a JPY 9.01 billion market cap reflects strong financial health. However, the negative operating cash flow could strain liquidity if sustained, necessitating monitoring of project timelines and working capital efficiency.

Growth Trends And Dividend Policy

Growth appears stable but muted, aligned with Japan’s steady infrastructure spending. The JPY 11 per share dividend implies a payout ratio of ~31% of net income, signaling a commitment to shareholder returns despite cash flow volatility. Long-term prospects hinge on public-sector investment in disaster-resistant infrastructure and potential export opportunities for specialized precast solutions.

Valuation And Market Expectations

At a JPY 9.01 billion market cap, GEOSTR trades at ~8.2x net income, reflecting modest expectations for a niche player in a mature industry. The negative beta (-0.009) suggests low correlation to broader markets, typical for defensive infrastructure stocks. Investors likely price in stable demand but limited upside without significant sector catalysts.

Strategic Advantages And Outlook

GEOSTR’s technical proficiency in seismic-resistant designs and Japan’s infrastructure renewal needs underpin its strategic position. However, reliance on domestic public projects exposes it to budgetary cycles. Diversification into private-sector applications or international markets could mitigate risks, though execution remains untested. The outlook is stable but dependent on sustained government investment in resilient infrastructure.

Sources

Company description, financial data from disclosed ticker information (likely JPX filings or annual reports), market cap and beta from exchange 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