investorscraft@gmail.com

Intrinsic ValueAsia Air Survey Co., Ltd. (9233.T)

Previous Close¥1,230.00
Intrinsic Value
Upside potential
Previous Close
¥1,230.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asia Air Survey Co., Ltd. operates as a specialized construction consulting firm with a strong focus on geospatial and aerial surveying services. The company serves diverse sectors, including infrastructure development, disaster management, and environmental conservation, leveraging advanced technologies such as LiDAR, UAVs, and GIS. Its comprehensive service portfolio spans from data collection and analysis to 3D modeling and system development, positioning it as a critical partner for public and private projects requiring precision mapping and planning. The firm’s expertise in disaster prevention and infrastructure asset management further strengthens its role in Japan’s resilience-focused urban and regional development. With a legacy dating back to 1949, Asia Air Survey has established itself as a trusted provider in a niche but growing market, supported by its technological edge and regulatory expertise. The company’s international presence, though limited, underscores its capability to adapt its services to global infrastructure and environmental challenges.

Revenue Profitability And Efficiency

Asia Air Survey reported revenue of ¥40.3 billion for the fiscal year ending September 2024, with net income of ¥1.9 billion, reflecting a net margin of approximately 4.7%. Operating cash flow stood at ¥594 million, while capital expenditures were -¥961 million, indicating reinvestment in technology and equipment. The company’s diluted EPS of ¥104.73 suggests stable earnings distribution among its 18.2 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings and technological capabilities, yielding a steady net income. Capital efficiency appears balanced, with moderate debt levels (¥3.7 billion) relative to cash reserves (¥6.8 billion). The firm’s beta of 0.211 indicates lower volatility compared to the broader market, aligning with its stable, project-driven revenue model.

Balance Sheet And Financial Health

Asia Air Survey maintains a solid financial position, with cash and equivalents of ¥6.8 billion against total debt of ¥3.7 billion, suggesting a manageable leverage ratio. The negative capital expenditures highlight ongoing investments in operational capabilities, while the healthy cash reserve provides liquidity for future growth or contingencies.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure and disaster resilience spending, with potential upside from international expansion. A dividend of ¥52 per share reflects a commitment to shareholder returns, though payout ratios remain conservative, prioritizing reinvestment. The firm’s long-term prospects hinge on its ability to scale high-margin services like 3D modeling and GIS solutions.

Valuation And Market Expectations

With a market cap of ¥20 billion, Asia Air Survey trades at a P/E ratio of approximately 10.5x, suggesting modest market expectations. Its low beta and niche positioning may appeal to investors seeking stability in the industrials sector, though growth depends on sustained demand for geospatial and disaster management services.

Strategic Advantages And Outlook

Asia Air Survey’s strategic advantages lie in its technological expertise, regulatory knowledge, and established client relationships. The outlook is cautiously optimistic, driven by Japan’s infrastructure modernization needs and global trends toward smart city development. However, competition and project cyclicality pose risks, requiring continued innovation to maintain its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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