investorscraft@gmail.com

Intrinsic ValueJesco Holdings, Inc. (1434.T)

Previous Close¥1,836.00
Intrinsic Value
Upside potential
Previous Close
¥1,836.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jesco Holdings, Inc. operates as a specialized engineering and construction firm with a diversified portfolio across electrical equipment installation, telecommunications, and real estate. The company's core revenue streams stem from its Domestic and ASEAN EPC (Engineering, Procurement, Construction) segments, which focus on infrastructure projects such as commercial facilities, solar power installations, and disaster prevention systems. Additionally, its Real Estate Business segment leases office buildings and manages large display systems along Metropolitan Expressways, providing supplementary income. Jesco differentiates itself through technical expertise in niche areas like LED display installations and auxiliary road facilities, positioning it as a key player in Japan's infrastructure development sector. The company’s regional expansion into ASEAN markets further diversifies its revenue base while leveraging Japan’s reputation for high-quality engineering services. Despite competition from larger conglomerates, Jesco maintains a competitive edge through specialized project execution and long-standing client relationships in both public and private sectors.

Revenue Profitability And Efficiency

For FY 2024, Jesco reported revenue of JPY 14.8 billion, with net income of JPY 1.01 billion, reflecting a net margin of approximately 6.8%. The company’s diluted EPS stood at JPY 146.63, though operating cash flow was negative at JPY -852 million, likely due to project timing or working capital adjustments. Capital expenditures were modest at JPY -80 million, suggesting disciplined investment in growth.

Earnings Power And Capital Efficiency

Jesco’s earnings power is supported by its diversified project portfolio, though the negative operating cash flow raises questions about short-term liquidity management. The company’s ability to maintain profitability in a capital-intensive industry indicates operational efficiency, but its reliance on debt (JPY 5.55 billion) relative to cash reserves (JPY 2.69 billion) warrants monitoring for sustainable capital allocation.

Balance Sheet And Financial Health

Jesco’s balance sheet shows total debt of JPY 5.55 billion against cash and equivalents of JPY 2.69 billion, indicating moderate leverage. The company’s financial health appears stable, but the negative operating cash flow could strain liquidity if sustained. Its market capitalization of JPY 6.15 billion suggests investors price in cautious growth expectations.

Growth Trends And Dividend Policy

Growth trends are likely tied to infrastructure demand in Japan and ASEAN, with solar power and telecommunications as key drivers. Jesco’s dividend payout of JPY 30 per share reflects a conservative but shareholder-friendly policy, though reinvestment may be prioritized given the capital-intensive nature of its business.

Valuation And Market Expectations

With a beta of 0.238, Jesco exhibits low volatility relative to the market, aligning with its niche industrial focus. The current valuation implies modest growth expectations, with investors likely weighing regional expansion against execution risks in competitive EPC markets.

Strategic Advantages And Outlook

Jesco’s strategic advantages lie in its specialized engineering capabilities and regional diversification. The outlook hinges on sustained infrastructure investment in Japan and ASEAN, though operational efficiency improvements will be critical to offsetting cash flow challenges. Long-term success depends on leveraging its technical expertise in high-growth segments like renewable energy and smart infrastructure.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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