investorscraft@gmail.com

Intrinsic Value of JSH Co Ltd (150A.T)

Previous Close¥436.00
Intrinsic Value
Upside potential
Previous Close
¥436.00

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

JSH Co Ltd operates as a diversified conglomerate with a dual focus on regional revitalization and home medical care services. Its regional revitalization segment includes employment support for people with disabilities and tourism-related services, addressing Japan's demographic challenges and rural economic stagnation. The home medical care business provides psychiatric consultations and nursing services, catering to an aging population with increasing healthcare needs. The company’s niche positioning in socially impactful sectors allows it to benefit from government support and demographic tailwinds. While operating in fragmented markets, JSH differentiates itself through localized expertise and integrated service offerings. Its hybrid model combines public-sector alignment with private-sector efficiency, though scalability remains a challenge due to the labor-intensive nature of its operations.

Revenue Profitability And Efficiency

JSH reported revenue of JPY 3.48 billion for FY2024, with net income of JPY 145.4 million, reflecting a modest 4.2% net margin. Operating cash flow stood at JPY 299.5 million, supported by stable service demand. Capital expenditures of JPY -114.4 million suggest measured reinvestment, aligning with its asset-light operations in healthcare and tourism support services.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 31.27 indicates moderate earnings power relative to its market cap. With minimal debt (JPY 160.3 million) and high cash reserves (JPY 1.2 billion), JSH maintains strong liquidity, though its beta of 1.27 implies higher volatility compared to broader markets, likely due to its small-cap status and sector concentration.

Balance Sheet And Financial Health

JSH’s balance sheet is robust, with cash and equivalents covering total debt nearly 7.5x. The absence of significant leverage and JPY 1.2 billion in liquidity provides flexibility for organic growth or strategic initiatives. Its asset-light model reduces fixed obligations, though reliance on government policies in both segments introduces regulatory risk.

Growth Trends And Dividend Policy

Growth is tied to Japan’s regional revitalization policies and aging population trends, but the company has not paid dividends, prioritizing cash retention. Revenue stability in core services offsets cyclical risks, though scalability constraints in disability employment and home care may limit high-growth potential without diversification.

Valuation And Market Expectations

At a JPY 2.89 billion market cap, JSH trades at ~20x net income, reflecting its niche positioning and growth optionality. The lack of dividends and small-cap illiquidity may deter some investors, but demographic tailwinds could support long-term rerating if execution improves.

Strategic Advantages And Outlook

JSH’s strategic focus on underserved sectors provides defensive revenue streams, but operational scalability remains a hurdle. Partnerships or technological integration in home care could enhance margins, while tourism recovery post-pandemic may offer incremental upside. Regulatory support for disability employment and elder care sustains its niche, though competition in fragmented markets warrants monitoring.

Sources

Company filings, market data

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