investorscraft@gmail.com

Intrinsic ValueFujisash Co.,Ltd. (5940.T)

Previous Close¥930.00
Intrinsic Value
Upside potential
Previous Close
¥930.00

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

Fujisash Co., Ltd. operates as a specialized manufacturer of sash and curtain wall systems, serving both domestic and international markets. The company’s core revenue model is built on supplying high-performance building materials, including eco-friendly shutters, grilles, and prefabricated housing modules, alongside urban waste processing solutions. Its diversified product portfolio extends to semiconductor equipment, automotive components, and lightweight magnesium alloy R&D, positioning it as a versatile industrial supplier. Fujisash holds a niche in Japan’s construction sector, leveraging its long-standing expertise in aluminum and light metal applications. The company’s focus on building renewal services and disaster mitigation storage further strengthens its market relevance amid Japan’s aging infrastructure and sustainability demands. While it faces competition from larger construction material providers, Fujisash differentiates itself through integrated engineering capabilities and a commitment to technological innovation in extrusion processing.

Revenue Profitability And Efficiency

Fujisash reported revenue of ¥101.3 billion for FY2024, with net income of ¥1.7 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥5.9 billion, supported by disciplined capital expenditures of ¥2.6 billion. The company’s ability to generate positive cash flow despite sector headwinds underscores its operational efficiency and cost management.

Earnings Power And Capital Efficiency

The diluted EPS of ¥135.83 indicates reasonable earnings power relative to its market capitalization. Fujisash’s capital allocation appears balanced, with investments in R&D and waste processing systems contributing to long-term growth. However, its debt-to-equity profile warrants monitoring given total debt of ¥25.7 billion against cash reserves of ¥15.6 billion.

Balance Sheet And Financial Health

Fujisash maintains a conservative liquidity position with ¥15.6 billion in cash and equivalents, though its total debt of ¥25.7 billion suggests moderate leverage. The company’s financial health is stable, supported by consistent cash flow generation, but its debt load could constrain flexibility in a downturn.

Growth Trends And Dividend Policy

Growth trends remain muted, aligned with Japan’s stagnant construction sector, though niche segments like eco-friendly materials and waste systems offer potential. The dividend payout of ¥20 per share reflects a cautious but shareholder-friendly policy, yielding approximately 1.5% based on current market cap.

Valuation And Market Expectations

With a market cap of ¥8.6 billion and a beta of 0.40, Fujisash is perceived as a low-volatility player. Valuation multiples suggest modest expectations, likely due to its niche focus and limited international exposure. Investors may view it as a stable but low-growth holding.

Strategic Advantages And Outlook

Fujisash’s strengths lie in its specialized engineering capabilities and diversified industrial applications. The outlook hinges on Japan’s infrastructure renewal needs and adoption of sustainable building materials. While near-term growth may be constrained, its R&D focus on magnesium alloys could unlock future opportunities.

Sources

Company filings, Tokyo Stock Exchange disclosures

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