investorscraft@gmail.com

Intrinsic ValueChiyoda Corporation (6366.T)

Previous Close¥1,282.00
Intrinsic Value
Upside potential
Previous Close
¥1,282.00

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

Chiyoda Corporation is a Japan-based integrated engineering firm specializing in end-to-end project solutions for energy, industrial, and environmental sectors. The company provides a full suite of services, including consulting, engineering, procurement, construction, and maintenance, primarily for gas, petroleum, petrochemical, and environmental facilities. Its expertise spans upstream exploration to downstream infrastructure, positioning it as a key player in Japan’s industrial engineering landscape. Chiyoda’s global footprint and diversified project portfolio mitigate regional risks while leveraging demand for energy transition and sustainable infrastructure. The firm’s competitive edge lies in its technical proficiency and long-standing relationships with major energy and chemical clients, though it faces stiff competition from global EPC (engineering, procurement, and construction) firms. Its focus on antipollution and environmental preservation aligns with growing regulatory and corporate sustainability mandates, offering growth potential in green engineering niches.

Revenue Profitability And Efficiency

Chiyoda reported revenue of JPY 505.98 billion for FY 2024, but net income stood at a loss of JPY 15.83 billion, reflecting operational challenges or project cost overruns. The negative diluted EPS of JPY 61.11 underscores profitability pressures. Operating cash flow of JPY 62.75 billion suggests some liquidity resilience, though capital expenditures of JPY 3.89 billion indicate restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, likely due to margin compression or one-time project setbacks. Operating cash flow remains positive, but the gap between cash generation and profitability signals inefficiencies in cost management or revenue recognition timing. The absence of dividend payouts further reflects capital preservation priorities.

Balance Sheet And Financial Health

Chiyoda maintains a solid liquidity position with JPY 102.07 billion in cash and equivalents, against total debt of JPY 23.6 billion, suggesting a manageable leverage ratio. The balance sheet appears resilient, though the net loss may pressure near-term financial flexibility. The debt level is modest relative to cash reserves, providing a buffer for operational volatility.

Growth Trends And Dividend Policy

Recent performance reflects headwinds in project execution or sector-specific downturns, with no dividend distribution signaling a focus on stabilizing operations. Growth prospects hinge on energy transition and environmental engineering demand, but near-term trends remain uncertain. The lack of shareholder payouts aligns with reinvestment needs or financial recovery efforts.

Valuation And Market Expectations

With a market cap of JPY 79.29 billion and a beta of 0.246, Chiyoda is perceived as a low-volatility stock, possibly undervalued given its cash reserves and niche expertise. However, persistent losses may weigh on investor sentiment until profitability improves. The valuation likely discounts near-term challenges while pricing in long-term sectoral tailwinds.

Strategic Advantages And Outlook

Chiyoda’s technical capabilities and diversified project backlog provide a foundation for recovery, particularly in energy transition and environmental engineering. Strategic risks include competition and project execution risks, but its strong balance sheet offers stability. The outlook remains cautious, with potential upside tied to operational turnaround and sustainable infrastructure demand.

Sources

Company filings, Bloomberg

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