investorscraft@gmail.com

Intrinsic ValueShinto Company Limited (5380.T)

Previous Close¥1,610.00
Intrinsic Value
Upside potential
Previous Close
¥1,610.00

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

Shinto Company Limited operates in the construction materials sector, specializing in the production and distribution of Japanese and Western-style roofing tiles. The company's core revenue model is built on manufacturing high-quality ceramic tiles, disaster-resistant roofing materials, and solar power systems, catering primarily to the domestic Japanese market while also engaging in exports. Its product portfolio includes system tiles and high-reflective tiles, which align with modern energy efficiency and sustainability trends in construction. Shinto occupies a niche position in Japan's roofing industry, leveraging its long-standing expertise since its founding in 1963. The company faces competition from larger diversified construction material suppliers but maintains relevance through specialized offerings and regional market penetration. Its focus on disaster-resistant solutions provides a strategic edge in Japan's earthquake-prone environment, though reliance on the domestic housing market exposes it to cyclical demand fluctuations.

Revenue Profitability And Efficiency

Shinto reported revenue of ¥4.52 billion for FY2024, but recorded a net loss of ¥65.9 million, reflecting margin pressures in its core operations. The negative diluted EPS of ¥93.1 underscores profitability challenges, though operating cash flow remained positive at ¥178.3 million. Capital expenditures of ¥32.4 million suggest restrained investment activity amid difficult market conditions.

Earnings Power And Capital Efficiency

The company's negative earnings indicate strained operational performance, with the modest operating cash flow barely offsetting its net loss. The capital expenditure ratio appears conservative relative to cash flow generation, reflecting a cautious approach to capacity expansion during this downturn period.

Balance Sheet And Financial Health

Shinto's financial position shows ¥276.2 million in cash against substantial debt of ¥1.87 billion, indicating leveraged operations. The debt-heavy structure may constrain financial flexibility, particularly given current profitability challenges. The balance sheet suggests the need for improved earnings to service obligations comfortably.

Growth Trends And Dividend Policy

Despite operational difficulties, Shinto maintained a dividend of ¥37.5 per share, which may reflect commitment to shareholder returns or policy inertia. The lack of positive earnings growth trends raises questions about dividend sustainability. Export activities could present growth opportunities but remain secondary to domestic market performance.

Valuation And Market Expectations

With a market capitalization of ¥1.11 billion, the company trades at a fraction of its annual revenue, reflecting investor skepticism about turnaround prospects. The negative beta of -0.022 suggests low correlation with broader market movements, characteristic of a niche player with idiosyncratic risk factors.

Strategic Advantages And Outlook

Shinto's specialized product knowledge and disaster-resistant offerings provide differentiation in Japan's construction market. However, the outlook remains challenging until profitability improves. Success may depend on leveraging energy-efficient product trends and export expansion, while managing debt obligations and domestic market volatility.

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