investorscraft@gmail.com

Intrinsic ValueGecoss Corporation (9991.T)

Previous Close¥1,583.00
Intrinsic Value
Upside potential
Previous Close
¥1,583.00

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

Gecoss Corporation operates as a specialized provider of construction machinery and steel product rentals in Japan, serving the infrastructure and industrial sectors. The company’s core revenue model hinges on leasing temporary construction materials like H-section steel, sheet piles, and machinery, alongside offering design, manufacturing, and technical support services for construction projects. Its diversified portfolio includes steel material sales, temporary bridge construction, and obstacle removal, positioning it as an integrated solutions provider in Japan’s construction ecosystem. As a subsidiary of JFE Steel Corporation, Gecoss benefits from vertical integration and supply chain synergies, reinforcing its competitive edge in a niche but essential market. The company’s focus on high-demand segments—such as infrastructure maintenance and urban development—aligns with Japan’s aging infrastructure needs, ensuring steady demand. Its technical expertise and long-standing industry presence (since 1946) further solidify its reputation as a reliable partner for large-scale construction projects.

Revenue Profitability And Efficiency

Gecoss reported revenue of JPY 111.6 billion for FY2025, with net income of JPY 4.5 billion, reflecting a net margin of approximately 4.1%. Operating cash flow stood at JPY 8.8 billion, though capital expenditures of JPY 3.5 billion indicate ongoing investments in fleet and infrastructure. The company’s asset-light rental model likely contributes to stable cash generation, albeit with moderate profitability typical of industrial leasing businesses.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 134.79 underscores the company’s ability to translate top-line growth into shareholder returns. With minimal total debt (JPY 632 million) and a conservative beta of 0.375, Gecoss demonstrates low financial leverage and earnings stability. However, its capital efficiency metrics suggest room for improvement, given the modest net income relative to its JPY 39.4 billion market cap.

Balance Sheet And Financial Health

The balance sheet remains robust, with JPY 3.1 billion in cash and equivalents against negligible debt, yielding a strong liquidity position. The low debt-to-equity ratio highlights prudent financial management, reducing cyclical risks inherent in the construction sector. This conservatism aligns with the company’s focus on sustainable growth and resilience to economic downturns.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with dividends of JPY 54 per share reflecting a commitment to returning capital. The lack of explicit revenue growth data suggests reliance on Japan’s construction activity, which is stable but not rapidly expanding. Dividend sustainability is supported by consistent cash flows and a conservative payout ratio.

Valuation And Market Expectations

At a market cap of JPY 39.4 billion, Gecoss trades at a P/E of ~8.7x (based on FY2025 net income), implying modest market expectations. The low beta suggests investors view it as a defensive play within industrials, priced for stability rather than high growth.

Strategic Advantages And Outlook

Gecoss’s strategic advantages lie in its niche expertise, JFE Steel’s backing, and a sticky customer base in Japan’s construction sector. The outlook remains stable, driven by infrastructure maintenance needs, though growth may hinge on expanding service offerings or geographic reach. Its asset-light model and strong balance sheet provide flexibility to adapt to market shifts.

Sources

Company description, financial data from disclosed ticker metrics

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