investorscraft@gmail.com

Intrinsic ValueNew Constructor's Network Co., Ltd. (7057.T)

Previous Close¥1,135.00
Intrinsic Value
Upside potential
Previous Close
¥1,135.00

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

New Constructor's Network Co., Ltd. operates in Japan's engineering and construction sector, specializing in earthquake-resistant wooden buildings and residential housing development. The company leverages its proprietary construction methods, thermal energy calculation services, and BIM solutions to differentiate itself in a competitive market. Its integrated approach—combining design, financing (via housing loans), and construction—positions it as a niche player catering to safety-conscious homeowners and developers in a seismically active region. The firm's focus on sustainable and resilient construction aligns with Japan's stringent building codes and growing demand for disaster-resistant housing. While smaller in scale compared to major construction conglomerates, its technical expertise in wooden structures provides a defensible market position. The company also benefits from Japan's aging housing stock, which requires retrofitting or replacement, though it faces competition from larger firms with broader resources.

Revenue Profitability And Efficiency

The company reported revenue of ¥7.99 billion for FY 2024, with net income of ¥409 thousand, reflecting thin margins in a capital-intensive industry. Operating cash flow was negative at -¥144.3 million, though this was partially offset by modest capital expenditures of -¥52 million. The diluted EPS of ¥0.14 underscores the challenges of scaling profitability in a competitive construction market.

Earnings Power And Capital Efficiency

Despite low net income, the company maintains a strong cash position of ¥2.29 billion, suggesting liquidity for strategic investments or debt management. However, the negative operating cash flow raises questions about near-term earnings sustainability. The minimal total debt of ¥270.6 million indicates a conservative leverage profile, which may support flexibility in future projects.

Balance Sheet And Financial Health

New Constructor's Network exhibits a robust balance sheet, with cash and equivalents significantly outweighing total debt. This conservative financial structure reduces risk but may also limit aggressive expansion. The lack of substantial liabilities provides stability, though the negative operating cash flow warrants monitoring for recurring trends.

Growth Trends And Dividend Policy

Growth appears muted, with modest revenue and net income figures. The company pays a dividend of ¥29 per share, which may appeal to income-focused investors, though its sustainability depends on improved cash generation. Japan's housing market dynamics—such as demand for earthquake-resistant upgrades—could drive future opportunities, but execution risks remain.

Valuation And Market Expectations

With a market cap of ¥2.97 billion and a negative beta of -0.154, the stock shows low correlation to broader markets, possibly reflecting its niche focus. Valuation metrics are constrained by minimal earnings, leaving investors to weigh its specialized expertise against limited scalability.

Strategic Advantages And Outlook

The company's technical specialization in earthquake-resistant construction is a key differentiator, particularly in Japan's risk-prone environment. However, its small scale and cash flow challenges may hinder growth unless it secures larger contracts or partnerships. The outlook depends on its ability to monetize its niche capabilities while improving operational efficiency.

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