investorscraft@gmail.com

Intrinsic ValueYamax Corp. (5285.T)

Previous Close¥2,028.00
Intrinsic Value
Upside potential
Previous Close
¥2,028.00

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

Yamax Corp. operates in Japan's construction materials sector, specializing in the production and distribution of concrete and cement products tailored for infrastructure and civil engineering projects. The company's product portfolio includes culverts, retaining walls, gutters, and water storage tanks, which are essential for roadworks, agricultural systems, and urban drainage. Additionally, Yamax engages in housing construction and renovation, diversifying its revenue streams within Japan's domestic market. The firm benefits from steady demand driven by public infrastructure investments and private construction activity, positioning it as a reliable mid-tier supplier in a competitive industry. Its regional focus in Kumamoto provides localized expertise, though its market share remains modest compared to larger national players. Yamax's dual emphasis on civil engineering products and housing projects allows it to mitigate cyclical risks while capitalizing on Japan's aging infrastructure needs and residential market dynamics.

Revenue Profitability And Efficiency

Yamax reported revenue of JPY 20.8 billion for FY 2024, with net income of JPY 1.3 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 1.3 billion, while capital expenditures were JPY 428.7 million, indicating disciplined spending. The company’s profitability metrics suggest efficient cost management, though its modest scale limits operating leverage compared to larger peers.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 134.64, supported by stable demand for its core products. With a beta of 0.64, Yamax exhibits lower volatility than the broader market, aligning with its defensive industry positioning. Its capital efficiency is adequate, though growth opportunities may require further investment to expand capacity or diversify offerings.

Balance Sheet And Financial Health

Yamax maintains a solid balance sheet with JPY 2.1 billion in cash and equivalents against JPY 2.15 billion in total debt, indicating a near-neutral net debt position. The liquidity profile appears manageable, with no immediate refinancing risks. The company’s conservative leverage supports financial flexibility, though its ability to fund larger projects or acquisitions remains constrained.

Growth Trends And Dividend Policy

Revenue growth has likely been steady but unspectacular, in line with Japan’s mature construction sector. The company pays a dividend of JPY 58 per share, offering a modest yield, which reflects a balanced approach to shareholder returns and reinvestment needs. Future growth may hinge on regional infrastructure spending or housing market trends.

Valuation And Market Expectations

With a market cap of JPY 14.2 billion, Yamax trades at a P/E ratio of approximately 11x, suggesting modest investor expectations. The valuation aligns with its niche market position and stable but low-growth prospects. Market sentiment appears neutral, factoring in the company’s reliable but unexceptional performance.

Strategic Advantages And Outlook

Yamax’s regional expertise and diversified product mix provide resilience against sector downturns. However, its outlook is tied to Japan’s infrastructure renewal pace and housing demand. Strategic initiatives to enhance operational efficiency or explore adjacent markets could improve long-term competitiveness, though near-term growth is likely to remain incremental.

Sources

Company filings, Bloomberg

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