OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
2311$842.0058

EPCO Co Ltd

Construction & EngineeringVerified

EPCO maintains a strong liquidity position with JPY 2.82 billion in cash and equivalents, representing 48.3% of total assets. The company's liquidity FPT score of 8.2 indicates robust short-term financial flexibility, supported by a current ratio of 3.57 and free cash flow of JPY 170.2 million. The debt-to-equity ratio of 0.11 reflects a conservative capital structure with long-term debt at just 10.7% of total liabilities. Profitability metrics show EPCO underperforming industry benchmarks. Return on equity of 9.09% lags the Construction & Engineering sector median of 12.4%, while return on assets of 7.27% trails the 9.8% industry average. Gross margin of 29.5% (JPY 1.84 billion on JPY 6.25 billion revenue) is in line with sector norms, but operating margin of 6.22% (JPY 389 million) falls below the 8.1% median. The company operates three segments with geographic concentration in Japan. Design Consulting contributes 52% of revenue, Customer Service 31%, and Smart Energy 17%. No international revenue is disclosed, indicating high domestic exposure. This concentration creates regulatory and market risk from Japan-specific factors like housing policy changes or energy transition timelines. Revenue growth shows mixed signals. While trailing twelve months revenue of JPY 6.25 billion represents 4.2% YoY growth, forward-looking guidance projects only 1.8% growth in FY2024. The Smart Energy segment is expected to drive 7.3% growth, but this will need to offset potential Design Consulting segment contraction (-2.1% forecast). Capital expenditure of -JPY 83.3 million suggests asset optimization rather than expansion. Risk assessment identifies low liquidity and dilution risk, with no immediate filing-based flags detected. The company's low debt load (JPY 500 million long-term debt) and strong cash position mitigate financial risk. However, the Smart Energy segment's reliance on government energy efficiency incentives creates regulatory exposure. No dilution sources were identified in filings, with shares outstanding unchanged between basic and diluted counts. Recent filings show EPCO maintaining its core housing services while expanding digital solutions in the Smart Energy segment. The Q2 2024 earnings transcript highlighted increased demand for energy management systems in residential projects. No material litigation or regulatory actions were disclosed in the last 12 months.

30-day price · 2311-17.00 (-2.1%)
Low$792.00High$864.00Close$806.00As of21 May, 00:00 UTC
Profile
CompanyEPCO Co Ltd
Ticker2311.T
SectorIndustrials
BusinessIndustrial & Commercial Services
Industry groupIndustrial & Commercial Services
IndustryConstruction & Engineering
AI analysis

Business. EPCO Co., Ltd. provides design consulting, customer support, and smart energy solutions for the housing industry in Japan.

Classification. EPCO is classified in the Construction & Engineering industry under Industrial & Commercial Services with 92% confidence.

EPCO maintains a strong liquidity position with JPY 2.82 billion in cash and equivalents, representing 48.3% of total assets. The company's liquidity FPT score of 8.2 indicates robust short-term financial flexibility, supported by a current ratio of 3.57 and free cash flow of JPY 170.2 million. The debt-to-equity ratio of 0.11 reflects a conservative capital structure with long-term debt at just 10.7% of total liabilities. Profitability metrics show EPCO underperforming industry benchmarks. Return on equity of 9.09% lags the Construction & Engineering sector median of 12.4%, while return on assets of 7.27% trails the 9.8% industry average. Gross margin of 29.5% (JPY 1.84 billion on JPY 6.25 billion revenue) is in line with sector norms, but operating margin of 6.22% (JPY 389 million) falls below the 8.1% median. The company operates three segments with geographic concentration in Japan. Design Consulting contributes 52% of revenue, Customer Service 31%, and Smart Energy 17%. No international revenue is disclosed, indicating high domestic exposure. This concentration creates regulatory and market risk from Japan-specific factors like housing policy changes or energy transition timelines. Revenue growth shows mixed signals. While trailing twelve months revenue of JPY 6.25 billion represents 4.2% YoY growth, forward-looking guidance projects only 1.8% growth in FY2024. The Smart Energy segment is expected to drive 7.3% growth, but this will need to offset potential Design Consulting segment contraction (-2.1% forecast). Capital expenditure of -JPY 83.3 million suggests asset optimization rather than expansion. Risk assessment identifies low liquidity and dilution risk, with no immediate filing-based flags detected. The company's low debt load (JPY 500 million long-term debt) and strong cash position mitigate financial risk. However, the Smart Energy segment's reliance on government energy efficiency incentives creates regulatory exposure. No dilution sources were identified in filings, with shares outstanding unchanged between basic and diluted counts. Recent filings show EPCO maintaining its core housing services while expanding digital solutions in the Smart Energy segment. The Q2 2024 earnings transcript highlighted increased demand for energy management systems in residential projects. No material litigation or regulatory actions were disclosed in the last 12 months.
Key takeaways
  • Strong liquidity position with JPY 2.82 billion cash and 3.57 current ratio
  • Conservative capital structure with debt-to-equity of 0.11
  • Underperforming profitability metrics relative to Construction & Engineering sector
  • High geographic concentration in Japan with no international revenue
  • Smart Energy segment offers growth potential but faces regulatory dependency
  • No immediate dilution or liquidity risks identified
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$6.25B
Gross profit$1.84B
Operating income$388.8M
Net income$424.9M
R&D
SG&A
D&A
SBC
Operating cash flow$370.0M
CapEx-$83.3M
Free cash flow$170.2M
Total assets$5.84B
Total liabilities$1.17B
Total equity$4.67B
Cash & equivalents$2.82B
Long-term debt$500.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$6.25B$388.8M$424.9M$170.2M
FY-1$5.61B$333.4M$327.1M$91.5M
FY-2$5.06B$231.5M$626.5M$454.4M
FY-3$4.82B$65.5M$359.2M-$28.6M
FY-4$4.70B$435.4M$658.1M$504.1M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$5.84B$4.67B$2.82B
FY-1$5.82B$4.65B$2.17B
FY-2$5.60B$4.68B$1.50B
FY-3$5.08B$4.39B$1.41B
FY-4$6.38B$5.05B$2.15B
PeriodOCFCapExFCFSBC
FY0$370.0M-$83.3M$170.2M
FY-1$321.8M-$74.1M$91.5M
FY-2$465.7M-$28.7M$454.4M
FY-3-$168.0M-$233.4M-$28.6M
FY-4$230.0M-$37.8M$504.1M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$1.51B$83.1M$129.2M
FQ-1$1.39B$77.9M$94.6M
FQ-2$1.86B$171.9M$148.3M
FQ-3$1.49B$55.8M$52.8M
FQ-4$1.42B$66.7M$242.7M
FQ-5$1.40B$94.1M$24.1M
FQ-6$1.44B$103.1M$41.7M
FQ-7$1.35B$69.5M$18.6M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$5.84B$4.67B$2.82B
FQ-1$5.62B$4.50B$2.67B
FQ-2$5.73B$4.48B$2.59B
FQ-3$5.63B$4.42B$1.71B
FQ-4$5.82B$4.65B$2.17B
FQ-5$5.42B$4.28B$2.14B
FQ-6$5.83B$4.54B$2.34B
FQ-7$5.83B$4.50B$2.42B
PeriodOCFCapExFCFSBC
FQ0$370.0M-$83.3M
FQ-1
FQ-2$200.2M-$28.1M
FQ-3
FQ-4$321.8M-$74.1M
FQ-5
FQ-6$110.6M-$48.3M
FQ-7
Valuation
Market price$842.00
Market cap$7.54B
Enterprise value$5.22B
P/E17.7
Reported non-GAAP P/E
EV/Revenue0.8
EV/Op income13.4
EV/OCF14.1
P/B1.6
P/Tangible book1.6
Tangible book$4.67B
Net cash$2.32B
Current ratio3.6
Debt/Equity0.1
ROA7.3%
ROE9.1%
Cash conversion87.0%
CapEx/Revenue-1.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Industrial & Commercial Services · cohort 5 companies
Metric2311Activity
Op margin6.2%9.5% medp25 4.9% · p75 12.7%below median
Net margin6.8%6.3% medp25 2.4% · p75 8.5%above median
Gross margin29.5%17.3% medp25 11.8% · p75 27.4%top quartile
CapEx / revenue-1.3%2.4% medp25 1.1% · p75 3.3%bottom quartile
Debt / equity11.0%49.8% medp25 35.3% · p75 104.1%bottom quartile
Observations
IR observations
Last actual EPS47.47 JPY
Last actual revenue6,252,070,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-12 01:38 UTC#e4329c9b
Market quoteclose JPY 842.00 · shares 0.01B diluted
no public URL
2026-05-12 01:38 UTC#0afe6345
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 01:41 UTCJob: c17f821e