investorscraft@gmail.com

Intrinsic ValueOYO Corporation (9755.T)

Previous Close¥2,874.00
Intrinsic Value
Upside potential
Previous Close
¥2,874.00

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

OYO Corporation is a Japan-based engineering and construction firm specializing in geological survey services and infrastructure solutions. The company operates across four key segments: Infrastructure Maintenance, Natural Disaster Prevention, Environment, and Natural Resources & Energy. Its diversified portfolio includes underground facility mapping, seismic risk assessment, disaster waste management, and renewable energy support services, positioning it as a critical player in Japan's infrastructure resilience and environmental sustainability sectors. OYO leverages advanced technologies like 3D ground information systems and hazard prediction tools to differentiate itself in a competitive market. With a strong domestic presence and international operations, the company serves both public and private clients, capitalizing on Japan's aging infrastructure and increasing climate-related risks. Its expertise in disaster mitigation and environmental stewardship aligns with global trends toward sustainable development, reinforcing its niche as a technical leader in geospatial and engineering services.

Revenue Profitability And Efficiency

OYO reported revenue of JPY 74.1 billion for FY 2024, with net income of JPY 4.0 billion, reflecting a net margin of approximately 5.4%. Operating cash flow stood at JPY 1.3 billion, though capital expenditures of JPY -1.6 billion indicate ongoing investments in technology and infrastructure. The company’s diluted EPS of JPY 170.37 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, particularly in high-demand areas like disaster prevention and renewable energy. However, its capital efficiency appears constrained by significant capex, with operating cash flow only partially offsetting investments. The modest net income relative to revenue suggests operational leverage could be improved.

Balance Sheet And Financial Health

OYO maintains a solid balance sheet with JPY 18.8 billion in cash and equivalents against JPY 9.9 billion in total debt, indicating a healthy liquidity position. The low debt-to-equity ratio underscores financial stability, though the negative free cash flow (operating cash flow minus capex) warrants monitoring for sustained investment needs.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s infrastructure renewal and climate adaptation spending. The company pays a dividend of JPY 86 per share, yielding approximately 1.4% based on its current share price, reflecting a conservative but stable return policy. Future expansion may hinge on international contracts and technological adoption.

Valuation And Market Expectations

With a market cap of JPY 62.0 billion and a beta of 0.125, OYO is perceived as a low-volatility stock. Its P/E ratio of ~15.4 (based on diluted EPS) aligns with industrials sector averages, suggesting market expectations are balanced between growth potential and macroeconomic risks.

Strategic Advantages And Outlook

OYO’s strategic advantages lie in its technical expertise and government-aligned services, particularly in disaster resilience. The outlook remains cautiously optimistic, contingent on Japan’s infrastructure spending and global demand for environmental solutions. Risks include reliance on domestic markets and capex intensity.

Sources

Company description, financial data from disclosed filings (likely 10-K equivalent), and market data from exchange sources.

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