investorscraft@gmail.com

Intrinsic ValueTokyo Tekko Co., Ltd. (5445.T)

Previous Close¥6,170.00
Intrinsic Value
Upside potential
Previous Close
¥6,170.00

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

Tokyo Tekko Co., Ltd. operates in the steel industry, specializing in high-tensile steel products for construction applications. The company’s core revenue model is built on manufacturing and selling threaded rebar, deformed rebars, and related joint products, which are critical for reinforcing concrete in high-rise buildings and infrastructure projects. Its product portfolio includes mechanical anchorage systems, mortar-grouted joints, and rebar processing solutions, catering primarily to Japan’s robust construction sector while also serving international markets. Tokyo Tekko distinguishes itself through technical expertise in high-tensile steel, positioning it as a trusted supplier for demanding structural applications. The company’s focus on durable, high-performance reinforcement solutions aligns with Japan’s stringent construction standards and seismic resilience requirements. While competition exists from domestic and global steel producers, Tokyo Tekko maintains a niche presence due to its specialized product offerings and long-standing industry relationships. Its headquarters in Tokyo provides strategic access to key domestic construction hubs, reinforcing its market position.

Revenue Profitability And Efficiency

For FY 2024, Tokyo Tekko reported revenue of ¥79.6 billion, with net income reaching ¥7.9 billion, reflecting a healthy net margin of approximately 9.9%. The company’s diluted EPS stood at ¥884.9, demonstrating solid earnings power. Operating cash flow was ¥12.1 billion, though capital expenditures of ¥4.5 billion indicate ongoing investments in production capabilities. These metrics suggest efficient operations within the cyclical steel sector.

Earnings Power And Capital Efficiency

Tokyo Tekko’s earnings are supported by its focus on high-margin specialty steel products, as evidenced by its robust net income relative to revenue. The company generated positive operating cash flow, which comfortably covered capital expenditures, indicating prudent capital allocation. Its ability to maintain profitability in a capital-intensive industry underscores disciplined cost management and operational leverage.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with ¥16.3 billion in cash and equivalents against ¥6.0 billion in total debt, reflecting a strong liquidity position. This low leverage ratio provides financial flexibility amid market volatility. The solid cash reserves also support ongoing operations and potential strategic initiatives without overreliance on external financing.

Growth Trends And Dividend Policy

Tokyo Tekko’s growth is tied to Japan’s construction activity and infrastructure demand. The company has demonstrated stability, with a dividend per share of ¥335, appealing to income-focused investors. While the steel industry is cyclical, its niche focus on high-tensile products may offer resilience compared to broader commodity steel producers.

Valuation And Market Expectations

With a market capitalization of ¥46.9 billion and a beta of 0.259, Tokyo Tekko is perceived as a lower-volatility player in the steel sector. The modest beta suggests investors view it as relatively insulated from broader market swings, possibly due to its specialized product mix and domestic focus.

Strategic Advantages And Outlook

Tokyo Tekko’s strategic advantage lies in its technical specialization and established reputation in Japan’s construction steel market. The company is well-positioned to benefit from infrastructure upgrades and seismic-resistant building trends. However, reliance on Japan’s construction cycle and raw material price fluctuations remain key risks. Its conservative financial stance provides a buffer against downturns.

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