investorscraft@gmail.com

Intrinsic ValueIshii Iron Works Co., Ltd. (6362.T)

Previous Close¥8,330.00
Intrinsic Value
Upside potential
Previous Close
¥8,330.00

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

Ishii Iron Works Co., Ltd. is a specialized engineering, procurement, and construction contractor with a century-long legacy in Japan’s industrial sector. The company focuses on constructing and maintaining critical infrastructure, including low-temperature and LNG storage tanks, gas holders, and environmental equipment, serving industries such as petroleum, chemical engineering, and utilities. Its diversified portfolio also includes leisure facilities like stainless steel swimming pools and adventure coasters, as well as waterworks and waste management solutions. Operating in a niche segment of metal fabrication, Ishii Iron Works leverages its technical expertise to cater to government authorities, public organizations, and private enterprises, positioning itself as a trusted partner for complex industrial projects. The firm’s ability to integrate seismic analysis and anticorrosive technologies further strengthens its competitive edge in infrastructure resilience. With a presence in global markets, the company balances traditional engineering prowess with innovative applications in renewable energy, such as solar power generation equipment, reflecting adaptability to evolving industrial demands.

Revenue Profitability And Efficiency

In FY2024, Ishii Iron Works reported revenue of ¥9.97 billion, with net income reaching ¥1.20 billion, translating to a diluted EPS of ¥343.62. The company demonstrated strong cash generation, with operating cash flow at ¥2.25 billion, outpacing capital expenditures of ¥86.8 million. This reflects efficient project execution and cost management, supported by its focus on high-margin specialized construction and maintenance services.

Earnings Power And Capital Efficiency

The firm’s net income margin of approximately 12% underscores its earnings power in a capital-intensive industry. With modest capital expenditures relative to operating cash flow, Ishii Iron Works maintains disciplined reinvestment, prioritizing liquidity and profitability. Its ability to sustain robust margins amid fluctuating industrial demand highlights operational resilience and selective project uptake.

Balance Sheet And Financial Health

Ishii Iron Works holds ¥2.36 billion in cash and equivalents against total debt of ¥1.17 billion, indicating a conservative leverage profile. The solid liquidity position, coupled with low debt levels, provides flexibility for strategic investments or weathering cyclical downturns. The balance sheet reflects prudent financial management, typical of established Japanese industrials.

Growth Trends And Dividend Policy

While growth trends are tied to industrial capex cycles, the company’s dividend payout of ¥90 per share signals a commitment to shareholder returns. Its focus on renewable energy and infrastructure resilience may unlock incremental opportunities, though reliance on traditional sectors like petroleum and chemicals remains a key revenue driver.

Valuation And Market Expectations

With a market cap of ¥33.32 billion and a beta of 0.49, Ishii Iron Works is perceived as a stable, low-volatility player. The valuation reflects its niche positioning and steady cash flows, though limited public comparables in its specialized segment may constrain broader market recognition.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its technical expertise, long-term client relationships, and diversification across industrial and leisure projects. Near-term outlook depends on global energy infrastructure spending and Japan’s public works initiatives, while its foray into environmental solutions aligns with sustainability trends.

Sources

Company filings, Tokyo Stock Exchange 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