investorscraft@gmail.com

Intrinsic ValueKanematsu Sustech Corporation (7961.T)

Previous Close¥2,247.00
Intrinsic Value
Upside potential
Previous Close
¥2,247.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kanematsu Sustech Corporation operates across four distinct segments—geotech, wood processing, security equipment, and petroleum products—positioning itself as a diversified industrial player in Japan's basic materials sector. The geotech segment specializes in advanced ground improvement and construction techniques, serving infrastructure and real estate development needs. The wood processing division focuses on treated lumber and preservation chemicals, catering to construction and forestry industries. Security equipment sales and installation services address Japan's growing demand for surveillance solutions, while petroleum products distribution supports regional energy needs. As a subsidiary of Kanematsu Corporation, the company benefits from established supply chains and technical expertise, though it operates in highly competitive markets with varying degrees of commoditization. Its multi-segment approach provides revenue diversification but requires careful management of cyclical demand across construction, energy, and industrial end-markets.

Revenue Profitability And Efficiency

The company reported JPY 13.6 billion in revenue for FY2022, with net income of JPY 766 million, reflecting a 5.6% net margin. Operating cash flow stood at JPY 877 million against modest capital expenditures of JPY 152 million, indicating efficient cash conversion from operations. The diluted EPS of JPY 185 suggests reasonable earnings distribution across its 4.14 million outstanding shares.

Earnings Power And Capital Efficiency

With minimal debt (JPY 15 million) against JPY 3.8 billion in cash reserves, Kanematsu Sustech maintains strong balance sheet flexibility. The company's capital-light model is evidenced by limited capex requirements, allowing operational cash flows to primarily fund business activities without significant leverage.

Balance Sheet And Financial Health

The balance sheet appears robust with cash representing approximately 40% of the JPY 9.3 billion market capitalization. The near debt-free position and substantial liquidity provide stability against sector volatility. Current assets likely dominate the structure given the nature of its distribution and contracting businesses.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the diversified business model may provide stability across economic cycles. The dividend payout appears substantial relative to earnings, though the exact per-share figure requires verification given the unusual JPY 27.6 million dividend per share reported—this may represent an aggregate figure requiring normalization by outstanding shares.

Valuation And Market Expectations

At a market cap of JPY 9.3 billion, the stock trades at approximately 12x net income. The beta of 0.54 suggests lower volatility than the broader market, possibly reflecting stable demand across its industrial segments. Valuation multiples appear reasonable for a small-cap industrial company with niche market positions.

Strategic Advantages And Outlook

The company's affiliation with Kanematsu Corporation provides supply chain advantages and technical support. However, growth prospects depend on Japan's construction activity levels and commodity price trends. The security equipment segment may benefit from increasing surveillance needs, while petroleum distribution faces energy transition risks. Operational focus should remain on margin preservation across cyclical businesses.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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