Previous Close | ¥436.00 |
Intrinsic Value | ¥2,918.88 |
Upside potential | +569% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |