investorscraft@gmail.com

Intrinsic ValueGEOLIVE Group Corporation (3157.T)

Previous Close¥1,600.00
Intrinsic Value
Upside potential
Previous Close
¥1,600.00

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

JUTEC Holdings Corporation operates as a key player in Japan's construction materials sector, specializing in the distribution of building materials and home renovation services. The company has diversified its operations to include cloud-based IT system support and logistics, leveraging its long-standing industry presence since 1923. Its core revenue model is built on supplying high-quality materials to residential and commercial construction projects, supported by a vertically integrated approach that enhances efficiency and customer retention. JUTEC's market position is strengthened by its ability to adapt to technological advancements, such as cloud-based solutions, which complement its traditional construction business. The company's headquarters in Tokyo provides strategic access to Japan's dense urban markets, where demand for renovation and IT-integrated building solutions is growing. By maintaining a balanced portfolio of construction and IT services, JUTEC mitigates sector-specific risks while capitalizing on Japan's evolving infrastructure needs.

Revenue Profitability And Efficiency

In FY 2024, JUTEC reported revenue of JPY 166.3 billion, with net income reaching JPY 2.49 billion, reflecting a net margin of approximately 1.5%. Operating cash flow stood at JPY 3.07 billion, indicating solid cash generation despite modest profitability. Capital expenditures were limited to JPY 289 million, suggesting disciplined investment in growth initiatives. The company's efficiency metrics highlight a focus on maintaining operational stability rather than aggressive expansion.

Earnings Power And Capital Efficiency

JUTEC's diluted EPS of JPY 187.54 demonstrates its ability to generate earnings despite competitive pressures in the construction materials sector. The company's capital efficiency is evident in its restrained capital expenditures relative to operating cash flow, prioritizing liquidity and debt management. With a beta of 0.51, JUTEC exhibits lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

JUTEC maintains a robust balance sheet with JPY 15.1 billion in cash and equivalents, providing ample liquidity. Total debt of JPY 4.73 billion is manageable, reflecting a conservative leverage profile. The company's financial health is further supported by positive operating cash flow, ensuring it can meet obligations while funding selective growth opportunities.

Growth Trends And Dividend Policy

JUTEC's growth is driven by steady demand for construction materials and renovation services in Japan. The company's dividend per share of JPY 38 underscores its commitment to shareholder returns, though its payout ratio remains modest. Future growth may hinge on expanding its IT and logistics segments, which offer higher-margin opportunities compared to traditional construction activities.

Valuation And Market Expectations

With a market capitalization of JPY 14.7 billion, JUTEC trades at a P/E ratio reflective of its stable but low-growth profile. Investors likely value the company for its defensive characteristics and consistent dividend, though expectations for significant upside may be tempered by sector-wide challenges.

Strategic Advantages And Outlook

JUTEC's strategic advantages include its diversified business model, long-standing industry relationships, and adaptability to technological trends. The outlook remains stable, with potential growth from IT and logistics services offsetting slower construction activity. However, macroeconomic factors such as Japan's aging population and stagnant construction demand could pose headwinds.

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