investorscraft@gmail.com

Intrinsic ValueYokogawa Bridge Holdings Corp. (5911.T)

Previous Close¥3,110.00
Intrinsic Value
Upside potential
Previous Close
¥3,110.00

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

Yokogawa Bridge Holdings Corp. operates as a specialized engineering and construction firm with a core focus on steel bridge projects, both domestically in Japan and internationally. The company’s revenue model is anchored in large-scale infrastructure projects, including the design, fabrication, and erection of steel bridges, as well as maintenance and retrofitting services. Its expertise extends to structural steel buildings for industrial and commercial use, port and offshore structures, and high-rise construction, leveraging proprietary bridge erection technology. Beyond traditional construction, Yokogawa Bridge has diversified into supplying metal frames for semiconductor and LED panel production, alongside developing specialized software for structural design and anti-seismic research. This positions the company as a vertically integrated player in niche engineering segments, combining construction prowess with technological innovation. The firm’s long-standing reputation since its 1907 founding and its involvement in high-profile projects underscore its competitive positioning in Japan’s infrastructure sector, though international exposure remains limited. Its R&D focus on anti-seismic devices aligns with regional demand for disaster-resilient infrastructure, providing a strategic edge in domestic tenders.

Revenue Profitability And Efficiency

In FY2024, Yokogawa Bridge reported revenue of JPY 164.1 billion, with net income of JPY 11.9 billion, reflecting a net margin of approximately 7.2%. The diluted EPS stood at JPY 291.15, indicating stable profitability. However, operating cash flow was negative at JPY -1.6 billion, likely due to timing differences in project cycles or working capital pressures, while capital expenditures totaled JPY -4.4 billion, signaling ongoing investment in capacity.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its specialization in high-margin infrastructure projects, though the negative operating cash flow raises questions about short-term liquidity management. The JPY 11.9 billion net income demonstrates ability to convert revenue into profits, but the efficiency of capital deployment warrants monitoring given the cash flow volatility and capex demands.

Balance Sheet And Financial Health

Yokogawa Bridge maintains a moderate financial position with JPY 24.99 billion in cash and equivalents against JPY 28.5 billion in total debt, suggesting a manageable leverage profile. The near-parity between liquidity and debt provides flexibility, though the negative operating cash flow could strain near-term obligations if sustained. The balance sheet reflects a typical capital-intensive construction business with cyclical working capital needs.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure spending and technological advancements in seismic resilience. A dividend of JPY 110 per share indicates a commitment to shareholder returns, though the payout ratio should be assessed against earnings sustainability. International expansion and semiconductor-related demand for metal frames could present future growth levers.

Valuation And Market Expectations

With a market cap of JPY 100.9 billion and a beta of 0.299, Yokogawa Bridge is perceived as a low-volatility player in the industrials sector. The valuation reflects steady earnings but may discount limited near-term growth catalysts beyond domestic infrastructure cycles. Investors likely price in stability over aggressive expansion.

Strategic Advantages And Outlook

Yokogawa Bridge’s strategic advantages lie in its niche expertise, long-term client relationships, and R&D-driven differentiation in anti-seismic technology. The outlook hinges on Japan’s infrastructure renewal needs and potential export of specialized engineering solutions. However, reliance on domestic markets and cyclical construction demand introduces revenue volatility risks.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and 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