WATCH Hazama Ando Corporation (1719.T)
Industrials · Engineering & Construction · JPX · Japan
54
Final Score
-101.1%
Margin of Safety
77
Quality Score
¥1,959
Current Price
¥307.3B
Market Cap
Key Metrics
Pe Ratio
10.33
Forward Pe
20.36
Pb Ratio
1.42
Ev Ebitda
7.05
Roe
15.9%
Gross Margin
14.6%
Operating Margin
6.2%
Net Margin
6.8%
Dividend Yield
437.0%
Debt To Equity
12.67
Current Ratio
1.63
Beta
0.04
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥779
Base
¥974
High
¥1,169
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
10.33
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
3.00
Fcf Lookback
4.00
Debt To Equity
0.13
Current Ratio
1.63
Dilution Cagr
0.00
Stage B — Quality Score: 77/100
Stage C — Cyclicality: MED
Normalized EPS
¥115.25
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 19.2 |
| Balance Sheet | 16.0 |
| Stability | 8.2 |
| Moat Proxies | 8.0 |
Top Drivers
- High quality business (score 77/100): above-average returns on capital and reliable earnings generation.
- Reasonable P/E of 10.3x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Solid ROIC of 13.7% — above the 12% threshold, indicating the business creates genuine economic value for shareholders.
- Conservative leverage: D/E ratio of 0.13x is well within Graham's maximum of 1.0x, reducing insolvency risk.
Top Risks
- Moderate cyclicality (Cyclical sector: Industrials) — earnings may fluctuate.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2023 | ¥372.1B | ¥42.0B | ¥19.9B | ¥15.2B | ¥94.02 |
| 2024 | ¥394.1B | ¥43.3B | ¥18.6B | ¥13.9B | ¥88.64 |
| 2025 | ¥425.2B | ¥61.0B | ¥35.2B | ¥26.4B | ¥88.64 |
| 2026 | ¥439.6B | ¥64.0B | ¥33.6B | ¥29.7B | ¥189.68 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | N/A | N/A | N/A |
| 2023 | ¥32.3B | ¥-3.0B | ¥29.3B |
| 2024 | ¥-11.1B | ¥-7.1B | ¥-18.2B |
| 2025 | ¥11.2B | ¥-4.1B | ¥7.0B |
| 2026 | ¥28.4B | ¥-2.5B | ¥25.9B |