investorscraft@gmail.com

Intrinsic ValueTokyo Sangyo Co., Ltd. (8070.T)

Previous Close¥956.00
Intrinsic Value
Upside potential
Previous Close
¥956.00

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

Tokyo Sangyo Co., Ltd. operates as a diversified industrial conglomerate with a focus on machinery, plant facilities, and environmental solutions. The company serves multiple sectors, including power generation, wastewater treatment, chemical processing, and construction, leveraging its expertise in electric power products, waste management systems, and industrial equipment. Its broad product portfolio, spanning from renewable energy solutions to lifeline equipment, positions it as a key infrastructure enabler in Japan and select international markets. Tokyo Sangyo’s market position is reinforced by its long-standing presence since 1942, though it faces competition from larger industrial players and niche specialists. The company’s real estate leasing segment provides additional revenue diversification, though its core operations remain tied to industrial demand cycles. Its focus on environmental and energy solutions aligns with global sustainability trends, but execution risks persist given its recent net losses.

Revenue Profitability And Efficiency

Tokyo Sangyo reported revenue of JPY 65.0 billion for FY 2024, but profitability was strained with a net loss of JPY 1.6 billion. The diluted EPS of -JPY 60.95 reflects operational challenges, likely tied to cost pressures or project delays. Operating cash flow was minimal at JPY 12 million, while capital expenditures of JPY 414 million suggest restrained investment activity. The company’s ability to improve margins will depend on cost management and project execution.

Earnings Power And Capital Efficiency

The company’s negative earnings and thin operating cash flow indicate weak near-term earnings power. Capital efficiency appears constrained, with limited cash flow generation relative to its debt burden. The dividend payout of JPY 36 per share, despite losses, suggests a commitment to shareholder returns but raises sustainability concerns unless profitability recovers.

Balance Sheet And Financial Health

Tokyo Sangyo maintains a moderate financial position with JPY 11.1 billion in cash and equivalents against JPY 20.2 billion in total debt. The debt level is manageable given its market cap of JPY 18.8 billion, but the net loss and weak cash flow could strain liquidity if prolonged. Asset turnover and leverage metrics warrant monitoring given the cyclical nature of its industries.

Growth Trends And Dividend Policy

Recent performance shows contraction, with negative net income contrasting with prior periods. The dividend policy, offering JPY 36 per share, may face pressure if losses persist. Growth prospects hinge on demand for environmental solutions and industrial machinery, but near-term headwinds are evident. The company’s beta of 0.245 suggests lower volatility relative to the market, possibly reflecting its niche positioning.

Valuation And Market Expectations

The market cap of JPY 18.8 billion implies a price-to-sales multiple of approximately 0.29x, reflecting subdued expectations. Investors appear cautious given the net loss and operational challenges. Valuation could improve with a return to profitability or stronger cash flow generation, but current metrics signal undervaluation relative to sector peers.

Strategic Advantages And Outlook

Tokyo Sangyo’s diversified industrial footprint and legacy expertise provide a foundation for recovery, but execution risks remain. Its focus on environmental and energy solutions aligns with long-term trends, but near-term profitability must stabilize. Strategic initiatives to streamline costs or prioritize high-margin segments could enhance competitiveness, though macroeconomic and sector-specific headwinds persist.

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