investorscraft@gmail.com

Intrinsic ValueJTEC Corporation (2479.T)

Previous Close¥254.00
Intrinsic Value
Upside potential
Previous Close
¥254.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JTEC Corporation operates as a specialized staffing and technical services provider in Japan, focusing on high-demand engineering disciplines such as mechanical design, electrical and electronic design, software development, and architectural design. The company primarily generates revenue through temporary staffing and outsourcing contracts, supplying skilled engineers to development and manufacturing sites. Additionally, it diversifies its operations into human resources, nursing care, event management, and consulting services, leveraging its expertise in technical staffing to create multiple revenue streams. Positioned in the competitive technology staffing sector, JTEC differentiates itself by offering niche technical expertise and flexible workforce solutions, catering to industries requiring specialized engineering talent. Its market position is reinforced by its ability to adapt to sector-specific demands, though it faces competition from larger staffing firms and in-house recruitment by clients. The company’s focus on intellectual property leasing and technical education further enhances its value proposition in a knowledge-driven economy.

Revenue Profitability And Efficiency

JTEC reported revenue of JPY 3.24 billion for FY 2024, with net income of JPY 163.8 million, reflecting a net margin of approximately 5.1%. Operating cash flow stood at JPY 159.5 million, while capital expenditures were minimal at JPY -0.9 million, indicating efficient capital deployment. The company’s profitability metrics suggest moderate operational efficiency, though its margins are influenced by the competitive and labor-intensive nature of the staffing industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 20.43 demonstrates its ability to generate earnings relative to its share count. With a low capital expenditure requirement and stable operating cash flow, JTEC exhibits reasonable capital efficiency. However, its earnings power is constrained by the cyclical demand for technical staffing and the need to maintain a skilled talent pool, which can impact margins during economic downturns.

Balance Sheet And Financial Health

JTEC maintains a strong liquidity position, with cash and equivalents of JPY 1.36 billion against total debt of JPY 161.3 million, resulting in a robust net cash position. This conservative balance sheet structure provides financial flexibility and reduces leverage risk. The company’s low debt levels and healthy cash reserves underscore its financial stability, supporting its ability to navigate industry fluctuations.

Growth Trends And Dividend Policy

Growth trends for JTEC are tied to demand for technical staffing in Japan’s manufacturing and technology sectors. The company’s dividend policy includes a JPY 10 per share payout, reflecting a commitment to shareholder returns. However, its growth prospects may be limited by market saturation and competition, requiring strategic expansion into adjacent service lines or geographic markets to sustain long-term growth.

Valuation And Market Expectations

With a market capitalization of JPY 1.99 billion and a beta of 0.306, JTEC is perceived as a low-volatility stock, likely appealing to risk-averse investors. The company’s valuation multiples should be assessed against peers in the staffing and technical services sector, though its niche focus may justify a premium if it can demonstrate consistent earnings growth and market share gains.

Strategic Advantages And Outlook

JTEC’s strategic advantages lie in its specialized technical staffing services and diversified revenue streams, including nursing care and consulting. The outlook for the company hinges on its ability to maintain its talent pipeline and adapt to evolving industry needs. While its financial health is strong, sustained growth will depend on expanding its service offerings and improving operational efficiency in a competitive market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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