investorscraft@gmail.com

Intrinsic ValueGodo Steel, Ltd. (5410.T)

Previous Close¥4,220.00
Intrinsic Value
Upside potential
Previous Close
¥4,220.00

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

Godo Steel, Ltd. operates as a specialized steel manufacturer in Japan, serving diverse industrial and construction applications. The company’s product portfolio includes wire rods, H-beams, structural bars, deformed bars, and rails, catering to sectors such as construction, civil engineering, machinery, and shipbuilding. Its secondary operations encompass industrial waste disposal, crude zinc oxide production, and fertilizer manufacturing, diversifying revenue streams beyond traditional steel products. Godo Steel maintains a strong regional presence, leveraging its vertically integrated operations—from raw material procurement to finished goods distribution—to optimize cost efficiency. The company’s niche focus on high-demand steel products, combined with ancillary services like trucking and waste management, positions it as a resilient player in Japan’s steel industry. While it faces competition from larger global steelmakers, its localized supply chain and diversified offerings provide stability in cyclical markets. The firm’s long-standing reputation since its 1937 founding underscores its adaptability to evolving industrial demands.

Revenue Profitability And Efficiency

Godo Steel reported revenue of ¥205.2 billion for FY2025, with net income of ¥11.3 billion, reflecting a net margin of approximately 5.5%. Operating cash flow stood at ¥19.1 billion, demonstrating solid cash generation despite capital expenditures of ¥6.2 billion. The company’s ability to maintain profitability amid steel market volatility highlights its operational discipline and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of ¥774.16 indicates robust earnings power relative to its market cap. The firm’s capital efficiency is tempered by significant debt (¥64.4 billion), though its ¥28.4 billion cash reserve provides liquidity. Operating cash flow coverage of capital expenditures suggests prudent reinvestment, balancing growth and financial stability.

Balance Sheet And Financial Health

Godo Steel’s balance sheet shows moderate leverage, with total debt exceeding cash holdings. However, its debt appears manageable given steady cash flows and a conservative beta of 0.139, reflecting lower market risk. The company’s asset-light model in waste disposal and logistics may mitigate cyclical steel industry pressures.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure and industrial demand, with limited explicit guidance. A dividend of ¥240 per share signals a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. The lack of aggressive expansion suggests a focus on steady, organic growth.

Valuation And Market Expectations

With a market cap of ¥54.3 billion, Godo Steel trades at a P/E of ~4.8x (based on FY2025 earnings), indicating undervaluation relative to sector peers. Low beta implies muted market expectations, possibly reflecting steel’s cyclicality or regional focus.

Strategic Advantages And Outlook

Godo Steel’s integration of steel production with waste management and logistics creates synergies, while its niche product mix insulates it from commoditized steel competition. Near-term performance will hinge on Japan’s construction activity and raw material cost trends, but its diversified operations provide resilience.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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