investorscraft@gmail.com

Intrinsic ValueJM Holdings Co.,Ltd. (3539.T)

Previous Close¥1,791.00
Intrinsic Value
Upside potential
Previous Close
¥1,791.00

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

JM Holdings Co., Ltd. operates as a key player in Japan's grocery retail sector, specializing in the wholesale and retail distribution of meat, fresh produce, seafood, and prepared side dishes. The company serves consumers through its network of supermarkets and stores, leveraging a vertically integrated supply chain to ensure product freshness and competitive pricing. Its focus on perishable goods positions it as a staple provider in Japan's consumer defensive sector, where demand remains resilient despite economic fluctuations. JM Holdings differentiates itself through localized sourcing and a curated selection of high-quality food products, catering to both everyday shoppers and niche markets. The company’s rebranding from Japan Meat Co. reflects its broader diversification beyond meat into a comprehensive grocery retailer. While competition in Japan’s grocery sector is intense, JM Holdings maintains a stable market position by balancing scale with regional adaptability, ensuring consistent foot traffic and repeat purchases.

Revenue Profitability And Efficiency

JM Holdings reported revenue of JPY 172.3 billion for FY 2024, with net income of JPY 5.5 billion, reflecting a disciplined cost structure and efficient operations. The company’s operating cash flow of JPY 9.7 billion underscores its ability to convert sales into liquidity, while capital expenditures of JPY -2.8 billion indicate prudent reinvestment in store upgrades and supply chain optimization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 204.84 demonstrates solid earnings power, supported by stable margins in Japan’s competitive grocery market. JM Holdings maintains capital efficiency through a balanced approach to debt (JPY 9.4 billion) and cash reserves (JPY 22.4 billion), ensuring flexibility for strategic initiatives without overleveraging.

Balance Sheet And Financial Health

JM Holdings boasts a robust balance sheet, with cash and equivalents of JPY 22.4 billion against total debt of JPY 9.4 billion, reflecting a conservative leverage profile. This financial stability allows the company to navigate market volatility while funding growth opportunities and maintaining shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is anchored in steady demand for grocery staples, with a dividend per share of JPY 44 signaling a commitment to shareholder returns. While expansion opportunities may be limited by Japan’s mature market, JM Holdings can focus on operational efficiency and product mix optimization to drive incremental growth.

Valuation And Market Expectations

With a market capitalization of JPY 61.7 billion and a beta of 0.39, JM Holdings is perceived as a low-volatility defensive stock. Investors likely value its consistent cash flows and resilience in economic downturns, though growth expectations remain tempered given sector saturation.

Strategic Advantages And Outlook

JM Holdings benefits from its entrenched position in Japan’s grocery sector, with a focus on perishables providing a competitive moat. The outlook remains stable, with opportunities to enhance margins through supply chain efficiencies and private-label expansion, though macroeconomic pressures on consumer spending could pose headwinds.

Sources

Company filings, market data

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