Data is not available at this time.
Shimizu Corporation is a diversified Japanese construction and engineering firm with a legacy dating back to 1804. The company operates across multiple segments, including building contracting, civil engineering, real estate, and environmental infrastructure. Its core revenue model is driven by large-scale construction projects, consultancy services, and real estate transactions, supported by ancillary operations in energy, waste management, and facility maintenance. Shimizu holds a strong position in Japan's domestic construction market, leveraging its expertise in urban development, public infrastructure, and sustainable solutions. The firm differentiates itself through integrated service offerings, spanning design, construction, and post-completion maintenance, which enhances client retention and project scalability. While facing competition from domestic peers like Kajima and Obayashi, Shimizu maintains a reputation for technical innovation, particularly in seismic-resistant structures and smart building systems. Its involvement in high-profile projects, such as public facilities and energy-efficient developments, reinforces its brand as a trusted partner for complex infrastructure needs.
Shimizu reported revenue of ¥2.01 trillion for FY 2024, with net income of ¥17.16 billion, reflecting a modest net margin of approximately 0.9%. The negative operating cash flow of ¥21.25 billion, coupled with capital expenditures of ¥57.7 billion, suggests significant upfront investments in ongoing projects or working capital constraints. The diluted EPS of ¥23.57 indicates stable but subdued earnings power relative to its revenue scale.
The company's earnings are constrained by thin margins, typical of the capital-intensive construction sector. Its negative operating cash flow raises questions about short-term liquidity management, though its diversified operations may mitigate cyclical risks. The capital expenditure intensity highlights the need for sustained project wins to maintain profitability, while its asset-light consultancy services could offer higher-margin opportunities.
Shimizu's balance sheet shows ¥270.3 billion in cash against ¥603.2 billion in total debt, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though its long-standing market presence and government-backed projects may provide stability. The liquidity position appears manageable, supported by its real estate and service divisions, which generate recurring income.
Growth prospects are tied to Japan's infrastructure renewal initiatives and green energy investments. The dividend payout of ¥38 per share suggests a commitment to shareholder returns, albeit with limited yield given the stock's price. Future expansion may hinge on overseas ventures or technological adoption in construction automation.
With a market cap of ¥1.08 trillion, Shimizu trades at a P/E ratio of approximately 63, reflecting investor expectations for margin improvement or project backlog growth. The low beta of 0.213 indicates relative insulation from market volatility, typical for defensive industrials.
Shimizu's strengths lie in its integrated service model and historical expertise in large-scale projects. Challenges include margin pressure from rising material costs and labor shortages. Strategic focus on sustainable construction and digital tools could enhance competitiveness, while partnerships in renewable energy may open new revenue streams.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |