investorscraft@gmail.com

Intrinsic ValueOkabe Co., Ltd. (5959.T)

Previous Close¥954.00
Intrinsic Value
Upside potential
Previous Close
¥954.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Okabe Co., Ltd. operates as a specialized manufacturer and supplier of construction materials and equipment, serving diverse markets including Japan, North America, and Indonesia. The company’s product portfolio spans temporary construction solutions, concrete formwork systems, rebar work accessories, and civil engineering products, catering to infrastructure and building projects. Additionally, Okabe diversifies into automotive components, industrial machinery parts, and marine materials, leveraging its manufacturing expertise across multiple industrial segments. Positioned in the competitive engineering and construction sector, Okabe differentiates itself through a broad product range and established supply chain relationships. While its core market remains Japan, international operations contribute to revenue diversification. The company’s niche focus on high-demand construction staples, such as scaffolding and formwork, provides stability, though cyclical industry exposure and regional economic conditions influence performance. Okabe’s long-standing presence since 1917 underscores its resilience, but growth depends on operational efficiency and adaptability to global construction trends.

Revenue Profitability And Efficiency

Okabe reported revenue of JPY 67.8 billion for FY 2024, reflecting its scale in the construction materials sector. However, net income stood at a loss of JPY 874 million, with diluted EPS of -JPY 18.91, indicating profitability challenges. Operating cash flow of JPY 3.7 billion suggests some operational resilience, though capital expenditures of JPY 2.9 billion highlight ongoing investments in production capacity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal strained earnings power, likely due to cost pressures or market conditions. Operating cash flow coverage of capital expenditures (1.3x) provides limited flexibility, but sustained losses may constrain reinvestment. Diversification into automotive and industrial segments could improve margins if scaled effectively.

Balance Sheet And Financial Health

Okabe maintains JPY 11.4 billion in cash and equivalents against JPY 6.1 billion in total debt, suggesting moderate liquidity. The debt level appears manageable relative to equity, but prolonged profitability issues could strain leverage ratios. The balance sheet remains functional, though not robust, given recent losses.

Growth Trends And Dividend Policy

Despite negative earnings, Okabe sustained a dividend of JPY 30 per share, signaling commitment to shareholders. Growth hinges on international expansion and product diversification, but cyclical construction demand poses risks. The dividend payout may face pressure if profitability does not recover.

Valuation And Market Expectations

With a market cap of JPY 38.7 billion and a beta of 0.25, Okabe trades with low volatility relative to the market. Investors likely price in subdued growth expectations, reflecting sector challenges and recent losses. Valuation metrics would benefit from earnings stabilization.

Strategic Advantages And Outlook

Okabe’s strengths include a diversified product suite and long-term industry presence, but turnaround efforts are needed to address profitability. International markets and non-construction segments offer growth avenues, but execution risks persist. The outlook remains cautious pending operational improvements.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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