investorscraft@gmail.com

Intrinsic ValueConsec Corporation (9895.T)

Previous Close¥1,263.00
Intrinsic Value
Upside potential
Previous Close
¥1,263.00

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

Consec Corporation operates as a specialized manufacturer and distributor of drilling and cutting equipment, serving both domestic and international markets. The company’s product portfolio includes hand, wall, and plunge cutters, wire saws, core drills, and diamond-tipped tools under the Hakken brand, catering primarily to construction and industrial sectors. Beyond hardware, Consec diversifies into contractor services, construction machinery sales, and IT outsourcing, reinforcing its integrated service model. Positioned in the competitive tools and accessories segment of the industrials sector, Consec leverages its niche expertise in precision cutting technology to maintain a stable market presence. Its geographic reach spans Japan and select international markets, though domestic operations likely dominate revenue. The company’s secondary ventures in life insurance, real estate rentals, and OA equipment sales provide supplementary income streams but remain peripheral to its core industrial focus. Consec’s longevity since 1967 underscores its adaptability, though its modest market cap suggests a mid-tier position rather than industry leadership.

Revenue Profitability And Efficiency

Consec reported revenue of ¥10.38 billion for FY2024, with net income of ¥210 million, reflecting a slim net margin of approximately 2%. Operating cash flow stood at ¥659.9 million, indicating reasonable liquidity generation, though capital expenditures of ¥115.5 million suggest limited reinvestment. The diluted EPS of ¥117.12 aligns with its small-cap profile, with profitability constrained by likely competitive pressures and fixed costs in manufacturing.

Earnings Power And Capital Efficiency

The company’s earnings power appears modest, as evidenced by its single-digit net margin. Operating cash flow covers capital expenditures nearly 6x, implying disciplined capital allocation. However, the lack of detailed segment data obscures the relative performance of its diversified operations, particularly higher-margin services like IT outsourcing or insurance agency work.

Balance Sheet And Financial Health

Consec maintains a conservative balance sheet, with ¥2 billion in cash against ¥1.03 billion in total debt, yielding a comfortable liquidity position. The debt-to-equity ratio is unclear without full liability details, but cash reserves exceed short-term obligations, suggesting low near-term solvency risks. Its asset-light model for non-manufacturing segments may further bolster financial flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit revenue or profit growth rates provided. The dividend payout of ¥27 per share implies a yield of approximately 1.3% (assuming a share price near ¥1,153), signaling a modest but stable return policy. The absence of aggressive capex or M&A activity suggests a focus on organic, incremental expansion.

Valuation And Market Expectations

At a market cap of ¥2.07 billion, Consec trades at roughly 0.2x revenue and 10x net income, typical for a small-cap industrial firm with moderate growth prospects. The negative beta (-0.088) implies low correlation to broader markets, possibly reflecting its niche focus or illiquidity rather than defensive qualities.

Strategic Advantages And Outlook

Consec’s strengths lie in its specialized product line and diversified revenue streams, though reliance on Japan’s construction sector may limit upside. Technological expertise in diamond-cut tools could support niche demand, but global competition and domestic economic headwinds pose challenges. The outlook remains neutral, with stability prioritized over rapid expansion.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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