investorscraft@gmail.com

Intrinsic ValueMitani Corporation (8066.T)

Previous Close¥2,380.00
Intrinsic Value
Upside potential
Previous Close
¥2,380.00

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

Mitani Corporation operates as a diversified conglomerate with core operations spanning information systems, construction materials, energy, and ancillary services in Japan and internationally. The company's information systems segment provides end-to-end IT solutions, including system integration, software development, and network management, catering to businesses seeking digital transformation. Its construction materials division supplies cement, aluminum sashes, and other building products, positioning it as a key player in Japan's infrastructure sector. The energy business focuses on oil, LPG, and renewable energy solutions, leveraging Japan's energy transition trends. Mitani's diversified portfolio mitigates sector-specific risks while allowing cross-industry synergies. The company maintains a strong regional presence in Fukui, with operations extending to niche markets like nursing care and automotive services. Its long-established history since 1914 provides brand credibility, though competition remains intense in each segment. Mitani's ability to integrate traditional industries with modern IT solutions differentiates it from pure-play competitors.

Revenue Profitability And Efficiency

Mitani reported revenue of ¥324.8 billion for FY2024, with net income of ¥18.2 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at ¥31.6 billion, demonstrating solid cash conversion. Capital expenditures of ¥4.6 billion suggest moderate reinvestment, with a focus on maintaining rather than aggressively expanding operations. The company's diversified revenue streams contribute to stable profitability across economic cycles.

Earnings Power And Capital Efficiency

Diluted EPS of ¥203.54 indicates consistent earnings generation, supported by the company's capital-light IT services and stable construction materials demand. The modest capital expenditure relative to operating cash flow highlights efficient asset utilization. Mitani's ability to maintain profitability across its conglomerate structure points to disciplined cost management and operational integration.

Balance Sheet And Financial Health

The balance sheet remains robust with ¥120.2 billion in cash and equivalents against ¥7 billion in total debt, indicating strong liquidity. This conservative leverage position provides flexibility for strategic investments or weathering sector downturns. The net cash position underscores financial stability despite operating in capital-intensive industries like construction and energy.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's involvement in renewable energy and IT services aligns with Japan's structural growth areas. A dividend of ¥63 per share represents a payout ratio of approximately 31% of net income, balancing shareholder returns with retained earnings for business development. The stable dividend reflects Mitani's mature market position.

Valuation And Market Expectations

At a market cap of ¥169.8 billion, the company trades at approximately 9.3x net income. The low beta of 0.383 suggests the market perceives Mitani as relatively defensive, likely due to its diversified operations and essential service offerings. Valuation appears reasonable given the stable earnings profile and strong balance sheet.

Strategic Advantages And Outlook

Mitani's main strengths lie in its diversified business model and regional market knowledge. The company is well-positioned to benefit from Japan's digitalization and energy transition trends, though growth may be tempered by the mature nature of its core markets. Maintaining operational efficiency while selectively investing in higher-growth segments like renewable energy will be key to long-term value creation.

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