Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Tokyo Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |