investorscraft@gmail.com

Intrinsic ValuePeople, Dreams & Technologies Group Co., Ltd. (9248.T)

Previous Close¥1,535.00
Intrinsic Value
Upside potential
Previous Close
¥1,535.00

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

People, Dreams & Technologies Group Co., Ltd. operates as a specialized infrastructure services provider in Japan, focusing on surveying, planning, design, and construction supervision for bridges, civil engineering structures, and social infrastructure projects. The company serves a broad spectrum of public and private sector clients, offering integrated solutions from feasibility studies to operational management, particularly in transportation, disaster prevention, and urban development. Its diversified service portfolio includes railway systems, environmental assessments, and IT-related infrastructure, positioning it as a niche player in Japan's infrastructure sector. The firm leverages its long-standing expertise, established in 1968, to maintain a competitive edge in complex, high-value projects requiring technical precision and regulatory compliance. While it operates in a competitive market dominated by larger conglomerates, its focus on specialized engineering and R&D in foundation structures and construction methods allows it to carve out a defensible market position. The company’s geographic concentration in Japan exposes it to domestic infrastructure spending cycles, but its multidisciplinary capabilities provide resilience against sector-specific downturns.

Revenue Profitability And Efficiency

The company reported revenue of JPY 39.8 billion for the fiscal year ending September 2024, reflecting its steady engagement in infrastructure projects. However, it recorded a net loss of JPY 190 million, with diluted EPS at -JPY 21.3, indicating profitability challenges amid rising costs or project delays. Operating cash flow stood at JPY 983 million, suggesting operational liquidity, though capital expenditures of JPY 279 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

Negative net income and EPS underscore earnings pressure, likely due to margin compression or one-time charges. The modest operating cash flow relative to revenue implies inefficiencies in working capital management or project timing. With a beta of 0.305, the company exhibits lower volatility than the market, but its capital efficiency metrics require improvement to sustainably fund growth.

Balance Sheet And Financial Health

The balance sheet shows JPY 8.5 billion in cash and equivalents against JPY 4.8 billion in total debt, indicating a conservative leverage profile. This liquidity cushion supports near-term obligations, but the net loss raises questions about long-term solvency if profitability does not recover. The absence of significant capital expenditures suggests a focus on preserving cash.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of JPY 60 per share, signaling commitment to shareholder returns. Growth prospects hinge on Japan's infrastructure spending, but the lack of recent profitability trends clouds visibility. The dividend yield may attract income-focused investors, but sustainability depends on earnings recovery.

Valuation And Market Expectations

With a market cap of JPY 14.3 billion, the stock trades at a low multiple relative to revenue, reflecting skepticism about earnings potential. The low beta suggests muted market expectations, with investors pricing in limited near-term catalysts absent a turnaround in profitability or contract wins.

Strategic Advantages And Outlook

The company’s deep technical expertise and diversified service offerings provide a foundation for recovery, but operational restructuring may be needed to address profitability. Japan’s aging infrastructure and disaster resilience needs could drive demand, though competition and regulatory hurdles remain risks. A focus on high-margin projects and cost discipline will be critical to improving margins and cash flow.

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