investorscraft@gmail.com

Intrinsic ValueTakamisawa Co., Ltd. (5283.T)

Previous Close¥3,450.00
Intrinsic Value
Upside potential
Previous Close
¥3,450.00

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

Takamisawa Co., Ltd. operates as a diversified construction materials and lifestyle services company in Japan, structured across four key segments: Construction Related Business, Electrical Materials Business, Car Life Related Business, and Housing/Lifestyle Related Business. The company’s core revenue stems from manufacturing and selling secondary concrete products, ready-mixed concrete, and aggregates, while also engaging in contract construction—a critical driver in Japan’s infrastructure sector. Beyond construction, Takamisawa has strategically expanded into electrical materials, automotive services, and lifestyle-related ventures, including real estate and food processing, diversifying its income streams. Its market position is anchored by regional demand for construction materials, though it faces competition from larger conglomerates. The company’s niche in secondary concrete products and localized supply chain provides stability, while its ancillary businesses mitigate cyclical risks inherent in construction. Takamisawa’s broad operational scope reflects a deliberate effort to balance traditional construction dependencies with higher-margin lifestyle services, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

Takamisawa reported revenue of ¥71.4 billion for FY2024, with net income of ¥759 million, reflecting thin margins typical of the construction materials sector. Operating cash flow of ¥1.5 billion suggests adequate liquidity, though capital expenditures of ¥1.1 billion indicate ongoing reinvestment needs. The company’s diversified segments likely contribute to revenue stability but may dilute operational focus.

Earnings Power And Capital Efficiency

Diluted EPS of ¥453.41 underscores modest earnings power, constrained by competitive pricing and input cost pressures. The company’s capital efficiency appears middling, with profitability metrics suggesting room for improvement in cost management or higher-margin business expansion.

Balance Sheet And Financial Health

Takamisawa holds ¥3.4 billion in cash against ¥8.9 billion in total debt, indicating moderate leverage. The balance sheet reflects a typical capital structure for mid-sized construction firms, with sufficient liquidity but limited flexibility for aggressive growth or downturns.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s construction activity, with limited visibility on organic expansion. A dividend of ¥50 per share implies a conservative payout policy, prioritizing balance sheet stability over shareholder returns.

Valuation And Market Expectations

At a market cap of ¥5.3 billion, the company trades at a low multiple relative to revenue, reflecting investor skepticism about growth prospects or margin expansion in a mature industry.

Strategic Advantages And Outlook

Takamisawa’s regional expertise and diversified operations provide resilience, but its outlook remains cautious due to Japan’s stagnant construction sector and fragmented competition. Strategic shifts toward higher-margin lifestyle services could offset cyclical declines if executed effectively.

Sources

Company description, financial data from disclosed ticker information

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