investorscraft@gmail.com

Intrinsic ValueItec Corporation (9964.T)

Previous Close¥2,692.00
Intrinsic Value
Upside potential
Previous Close
¥2,692.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Itec Corporation operates in Japan's steel industry, specializing in the processing, manufacturing, and trading of a diverse range of steel products. The company serves construction, industrial, and infrastructure sectors with offerings like shape steel products, steel bars, plates, sheets, and pipes, alongside ancillary products such as bolts and welding materials. Its integrated approach—spanning production, logistics, and construction contracting—positions it as a niche player in Japan's steel supply chain. While not a market leader, Itec benefits from its diversified product portfolio and long-standing industry presence, catering to both general and specialized structural steel demands. The company's focus on lightweight and stainless-steel products aligns with modern construction trends, though it faces competition from larger domestic and global steel manufacturers.

Revenue Profitability And Efficiency

In FY2022, Itec reported revenue of JPY 84.6 billion, with net income of JPY 4.3 billion, reflecting a net margin of approximately 5.1%. Operating cash flow was negative at JPY -532 million, likely due to working capital pressures, while capital expenditures totaled JPY -1.1 billion, indicating moderate reinvestment. The diluted EPS of JPY 0.0009 underscores the impact of high shares outstanding on per-share metrics.

Earnings Power And Capital Efficiency

The company's earnings power is tempered by its capital-intensive operations, as seen in negative operating cash flow despite profitability. Its ability to generate JPY 4.3 billion in net income suggests operational leverage, but the low EPS highlights inefficiencies tied to its capital structure. The absence of beta data limits risk-adjusted performance analysis.

Balance Sheet And Financial Health

Itec's balance sheet shows JPY 3.3 billion in cash against JPY 14.4 billion in total debt, indicating moderate leverage. The debt-to-equity ratio is not calculable from provided data, but the liquidity position appears manageable given steady profitability. The negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Growth trends are unclear without multi-year data, but the JPY 105 dividend per share suggests a shareholder-friendly policy, albeit with a low yield due to the high share count. The company's focus on specialized steel products may support niche demand, but broader sector cyclicality poses risks.

Valuation And Market Expectations

With a market cap of JPY 21 billion, the company trades at a P/E of approximately 4.9x FY2022 earnings, reflecting modest valuation multiples typical for small-cap steel firms. The lack of beta data implies market expectations are not fully quantifiable, but the sector's cyclical nature likely weighs on sentiment.

Strategic Advantages And Outlook

Itec's strategic advantages lie in its diversified product range and vertical integration, though its small scale limits pricing power. The outlook depends on Japan's construction activity and steel demand, with potential upside from infrastructure investments. Operational efficiency improvements could enhance cash flow generation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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