investorscraft@gmail.com

Intrinsic ValueMarufuji Sheet Piling Co.,Ltd. (8046.T)

Previous Close¥4,560.00
Intrinsic Value
Upside potential
Previous Close
¥4,560.00

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

Marufuji Sheet Piling Co., Ltd. operates as a specialized provider of temporary construction materials and civil engineering solutions in Japan. The company’s core revenue model revolves around the sale, rental, and repair of steel sheet piles, H-section steel products, and other structural materials essential for construction and infrastructure projects. Its diversified product portfolio includes steel retaining materials, temporary bridges, and wireless monitoring systems, catering to both public and private sector demand. Positioned in the steel sector, Marufuji leverages its long-standing expertise to serve Japan’s robust construction industry, which benefits from ongoing infrastructure maintenance and urban development. The company differentiates itself through integrated services, combining material supply with design and construction capabilities, enhancing its value proposition. While it faces competition from larger steel and construction firms, its niche focus on temporary materials and regional market penetration solidifies its role as a key supplier in Japan’s infrastructure ecosystem.

Revenue Profitability And Efficiency

Marufuji reported revenue of ¥34.5 billion for FY2024, with net income of ¥1.37 billion, reflecting a steady operational performance. The company’s diluted EPS stood at ¥383.35, indicating efficient earnings distribution. Operating cash flow of ¥3.2 billion underscores its ability to generate liquidity, while capital expenditures of ¥476 million suggest disciplined reinvestment. These metrics highlight a balanced approach to growth and profitability.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 4% demonstrates moderate earnings power, supported by its niche market positioning. With a capital expenditure-to-revenue ratio of 1.4%, Marufuji maintains capital efficiency, prioritizing operational cash flow over aggressive expansion. Its ability to sustain profitability amid Japan’s competitive construction landscape reflects prudent cost management and stable demand for its specialized products.

Balance Sheet And Financial Health

Marufuji’s balance sheet remains robust, with ¥4.86 billion in cash and equivalents against total debt of ¥500 million, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for strategic investments or weathering cyclical downturns. The company’s solid cash position and minimal debt burden underscore its financial stability.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s infrastructure spending, with Marufuji benefiting from public and private construction activity. The company’s dividend per share of ¥110 reflects a commitment to shareholder returns, supported by consistent earnings and cash flow. While growth may be modest, its dividend policy aligns with its stable, cash-generating business model.

Valuation And Market Expectations

With a market capitalization of ¥10.4 billion and a beta of 0.094, Marufuji is perceived as a low-volatility investment, reflecting its niche market role. The valuation suggests modest growth expectations, in line with its steady but unspectacular financial performance. Investors likely view the company as a defensive play within the construction materials sector.

Strategic Advantages And Outlook

Marufuji’s strategic advantages lie in its specialized product offerings and integrated services, which create barriers to entry for competitors. The outlook remains stable, supported by Japan’s infrastructure needs and the company’s strong balance sheet. However, reliance on domestic demand and limited diversification pose risks if construction activity slows. Long-term success will depend on maintaining its niche expertise and 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