investorscraft@gmail.com

Intrinsic ValueFounder's Consultants Holdings Inc. (6542.T)

Previous Close¥1,409.00
Intrinsic Value
Upside potential
Previous Close
¥1,409.00

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

Founder's Consultants Holdings Inc. operates as a specialized construction consulting firm in Japan, focusing on infrastructure and environmental sustainability. The company provides a comprehensive suite of services, including traffic management, urban planning, disaster prevention, and environmental protection, aligning with Japan's emphasis on resilient infrastructure and SDGs (Sustainable Development Goals). Its expertise in road, railway, and structural design positions it as a key player in Japan's engineering and construction sector, particularly in public and private infrastructure projects. The firm’s integrated approach—combining design, maintenance, and risk evaluation—enhances its competitive edge in a market increasingly driven by regulatory and environmental demands. With a strong regional presence in Fukuoka, the company benefits from Japan’s ongoing infrastructure modernization initiatives, though its growth is tempered by the cyclical nature of construction spending and reliance on government contracts.

Revenue Profitability And Efficiency

For FY 2024, Founder's Consultants reported revenue of JPY 8.53 billion, with net income of JPY 670.6 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at JPY 717.7 million, indicating stable cash generation despite capital expenditures of JPY 284.4 million. The company’s profitability metrics suggest efficient cost management, though its reliance on project-based revenue introduces variability.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 104.74 underscores its ability to translate consulting services into earnings, supported by a capital-light model. With minimal debt (JPY 166 million) and robust cash reserves (JPY 1.72 billion), Founder's Consultants maintains strong capital efficiency, reinvesting selectively in R&D and shared services to sustain technical expertise.

Balance Sheet And Financial Health

The balance sheet remains healthy, with cash and equivalents covering total debt by a factor of 10.4x. Low leverage (debt-to-equity ratio near zero) and consistent operating cash flow provide flexibility for strategic investments or dividends, though the modest scale limits diversification benefits.

Growth Trends And Dividend Policy

Growth is tied to Japan’s infrastructure renewal and climate adaptation spending, with dividends of JPY 30 per share signaling a shareholder-friendly policy (payout ratio ~29%). However, revenue cyclicality and project timing may lead to uneven growth trajectories.

Valuation And Market Expectations

At a market cap of JPY 6.71 billion, the stock trades at a P/E of ~10x, reflecting muted expectations given its niche focus and beta of 0.025. The valuation aligns with smaller engineering consultancies, with limited premium for ESG-related services.

Strategic Advantages And Outlook

The company’s specialization in SDGs and disaster resilience aligns with long-term infrastructure trends, but its regional concentration and reliance on public contracts pose risks. Diversification into private-sector projects and technological adoption could enhance growth prospects.

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