investorscraft@gmail.com

Intrinsic ValueMaruken Lease Co., Ltd. (9763.T)

Previous Close¥4,600.00
Intrinsic Value
Upside potential
Previous Close
¥4,600.00

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

Marubeni Construction Material Lease Co., Ltd. operates as a specialized leasing and services provider in Japan’s construction sector, focusing on temporary steel materials essential for foundation and earth-retaining projects. The company’s core offerings include sheet piles, H-beams, and steel supports, which are leased or sold to contractors engaged in infrastructure and building projects. Beyond leasing, it provides value-added services such as installation, extraction, and fabrication, positioning itself as an integrated solutions provider. The firm operates in a niche segment of the industrials sector, where demand is closely tied to Japan’s construction activity and infrastructure investment cycles. Its market position is reinforced by long-standing relationships with contractors and a reputation for reliability in material quality and project support. While competition exists from general equipment rental firms, Marubeni Construction Material Lease differentiates itself through technical expertise and a dedicated focus on steel construction materials. The company’s revenue model balances leasing income with sales and service fees, creating multiple streams from its core asset base.

Revenue Profitability And Efficiency

In FY 2024, Marubeni Construction Material Lease reported revenue of ¥21.3 billion, with net income of ¥1.16 billion, reflecting a net margin of approximately 5.4%. The diluted EPS of ¥365.87 indicates moderate profitability for its market cap. Operating cash flow stood at ¥335 million, though capital expenditures of ¥-168 million suggest limited reinvestment. The company’s efficiency metrics are typical for asset-heavy leasing businesses, with revenue stability tied to construction activity.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its leased asset base, generating steady income streams. However, operating cash flow coverage of net income appears thin, possibly due to working capital movements or timing differences. With a market cap of ¥9.65 billion, the firm trades at a P/E of around 8.3x, indicating modest capital efficiency relative to earnings. The beta of 0.217 suggests low volatility, typical for a niche industrial lessor.

Balance Sheet And Financial Health

Marubeni Construction Material Lease holds ¥443 million in cash against total debt of ¥5.3 billion, implying a leveraged but manageable position. The debt level is significant relative to its equity base, though common for leasing firms reliant on financing for asset acquisition. The balance sheet reflects the capital-intensive nature of the business, with liquidity supported by operating cash flows and manageable near-term obligations.

Growth Trends And Dividend Policy

Growth is likely linked to Japan’s construction sector trends, with limited explicit guidance. The dividend per share of ¥130 suggests a payout ratio of approximately 35%, balancing shareholder returns with reinvestment needs. Historical trends would be needed to assess dividend consistency, but the current yield appears competitive given the company’s stable niche positioning.

Valuation And Market Expectations

At a market cap of ¥9.65 billion, the company trades at ~0.45x revenue and 8.3x earnings, reflecting market expectations of steady but unspectacular growth. The low beta implies investors view it as a defensive play within industrials, with valuation metrics in line with asset-based leasing peers. No significant premium or discount is evident based on available data.

Strategic Advantages And Outlook

Marubeni Construction Material Lease benefits from its specialized focus and integration of leasing with value-added services. Its outlook hinges on Japan’s infrastructure spending and private construction activity. Strategic advantages include technical expertise and long-term client relationships, though cyclical exposure and leverage warrant monitoring. The firm is well-positioned to capitalize on sustained demand for temporary construction materials in its domestic market.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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