investorscraft@gmail.com

Intrinsic ValueWesco Holdings Inc. (6091.T)

Previous Close¥832.00
Intrinsic Value
Upside potential
Previous Close
¥832.00

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

Wesco Holdings Inc. operates primarily in Japan's engineering and construction sector, offering general construction consulting services alongside diversified operations in photocopy and binding, aquarium management, sports facility operations, and public interest initiatives. The company's core revenue model is anchored in construction consulting, leveraging its expertise to support infrastructure and development projects. Its ancillary businesses provide supplementary income streams, though construction remains the dominant driver. Within Japan's competitive construction industry, Wesco Holdings maintains a niche position, focusing on regional projects and specialized consulting rather than large-scale developments. The company’s diversified portfolio mitigates sector-specific risks while reinforcing its regional presence. Despite its modest market capitalization, Wesco Holdings benefits from stable demand in public and private construction, supported by Japan’s ongoing infrastructure maintenance and urban renewal needs. Its low beta suggests resilience to market volatility, though growth may be constrained by Japan’s mature construction sector.

Revenue Profitability And Efficiency

In FY 2024, Wesco Holdings reported revenue of JPY 15.73 billion, with net income of JPY 768 million, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 738 million, while capital expenditures were modest at JPY -169 million, indicating disciplined spending. The company’s profitability metrics suggest stable but narrow margins, typical of consulting-focused firms in the construction sector.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 52.26 underscores the company’s ability to generate earnings despite its small scale. With minimal debt (JPY 90.4 million) and a cash reserve of JPY 9.14 billion, Wesco Holdings maintains strong liquidity, supporting its capital-light consulting model. The absence of significant leverage enhances financial flexibility but may limit aggressive expansion.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. This conservative structure aligns with the company’s low-risk profile, though it may underutilize potential growth opportunities. Shareholders’ equity appears healthy, given the negligible debt burden and consistent profitability.

Growth Trends And Dividend Policy

Growth trends appear muted, reflecting Japan’s stagnant construction market. The dividend payout of JPY 22 per share signals a commitment to shareholder returns, with a yield likely appealing to income-focused investors. However, reinvestment for organic growth seems limited, suggesting reliance on steady-state operations.

Valuation And Market Expectations

At a market cap of JPY 9.18 billion, the company trades at a P/E multiple derived from its modest earnings. The low beta implies market expectations of stability rather than rapid growth, aligning with its niche positioning and conservative financial management.

Strategic Advantages And Outlook

Wesco Holdings’ strategic advantages lie in its regional expertise and diversified revenue streams, which buffer against construction cyclicality. The outlook remains stable, though growth prospects are tempered by Japan’s macroeconomic environment. Expansion into adjacent consulting services or public-private partnerships could offer incremental opportunities.

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