investorscraft@gmail.com

Intrinsic ValueJALUX Inc. (2729.T)

Previous Close¥2,554.00
Intrinsic Value
Upside potential
Previous Close
¥2,554.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JALUX Inc. operates across aviation, retail, and life services, leveraging its diversified portfolio to mitigate sector-specific risks. The company's aviation segment includes remarketing aircraft, leasing, and consultancy services, supported by its strong ties to Japan Airlines (JAL). Its retail arm spans duty-free shops (JAL DUTYFREE), airport retail (BLUE SKY), and e-commerce (JAL-shopping), capitalizing on travel demand. The life services division includes real estate, senior care (Solcias), and food distribution, enhancing recurring revenue streams. JALUX holds a niche position in Japan's aviation-support ecosystem, benefiting from long-term contracts and integrated logistics. Its retail footprint at airports provides captive demand, though exposure to tourism volatility remains a risk. The company's multi-sector approach balances cyclicality, but reliance on aviation-linked revenue (post-pandemic recovery) is critical for sustained growth.

Revenue Profitability And Efficiency

In FY2021, JALUX reported revenue of ¥80.3 billion but a net loss of ¥2.4 billion, reflecting pandemic-driven disruptions in aviation and retail. Operating cash flow remained positive at ¥3.8 billion, supported by cost controls. Capital expenditures were modest at ¥618 million, indicating conservative reinvestment amid uncertainty. The diluted EPS of -¥187.17 underscores profitability challenges, though liquidity preservation was prioritized.

Earnings Power And Capital Efficiency

Negative net income and EPS highlight earnings pressure, but the aviation segment's asset-light leasing model provides stable cash flow. The company’s capital efficiency is constrained by high fixed costs in retail and aviation services. Operating cash flow coverage of debt (0.27x) suggests limited near-term flexibility, though the low beta (0.34) implies lower volatility versus peers.

Balance Sheet And Financial Health

JALUX maintains ¥8.5 billion in cash against ¥13.9 billion total debt, with a net debt-to-equity ratio of 0.65, indicating moderate leverage. The balance sheet reflects resilience, but aviation-sector exposure requires careful liquidity management. Debt maturity profiles and lease obligations (unreported) warrant scrutiny given cyclical risks.

Growth Trends And Dividend Policy

Pre-pandemic, growth was driven by airport retail expansion and aviation services. The dividend of ¥383 per share signals commitment to shareholders, but sustainability depends on tourism recovery. Long-term trends favor duty-free and aviation support, though near-term headwinds persist.

Valuation And Market Expectations

Market capitalization data is unavailable, but the low beta suggests muted expectations. Valuation likely discounts aviation-sector risks, with recovery hinging on travel demand normalization. The diversified model may attract value investors post-crisis.

Strategic Advantages And Outlook

JALUX’s JAL affiliation and airport retail monopolies are key advantages. Post-pandemic, focus on high-margin duty-free and leased aviation assets could drive recovery. However, reliance on tourism and competitive e-commerce pose challenges. Strategic partnerships in logistics or digital retail could enhance resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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