investorscraft@gmail.com

Intrinsic ValueJICHODO Co.,Ltd. (3597.T)

Previous Close¥10,040.00
Intrinsic Value
Upside potential
Previous Close
¥10,040.00

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

JICHODO Co., Ltd. operates in the apparel manufacturing sector, specializing in uniforms for diverse industries, including medical, safety, and casual wear. The company generates revenue through a multi-channel distribution strategy, leveraging mass retailers, wholesalers, home centers, and dedicated uniform shops. Its product portfolio, which includes medical white coats and safety shoes, caters to both domestic and international markets, positioning it as a niche player in functional workwear. With a heritage dating back to 1924, JICHODO has established a reputation for reliability in Japan’s uniform industry, though it faces competition from larger apparel manufacturers and private-label alternatives. The company’s focus on durability and practicality in its offerings aligns with demand from institutional buyers, though its market share remains modest compared to global apparel giants. Its direct sales approach and long-standing wholesale relationships provide stability, but growth may hinge on expanding its international footprint or diversifying into higher-margin segments.

Revenue Profitability And Efficiency

In FY2024, JICHODO reported revenue of JPY 16.86 billion, with net income of JPY 2.02 billion, reflecting a healthy net margin of approximately 12%. Operating cash flow stood at JPY 3.82 billion, significantly exceeding capital expenditures of JPY 19.4 million, indicating strong cash generation efficiency. The company’s asset-light model and minimal debt underscore disciplined financial management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 699.17 demonstrates robust earnings power, supported by a debt-free balance sheet and high cash reserves. The absence of leverage amplifies return on equity, while conservative capex suggests a focus on maintaining profitability rather than aggressive expansion. Operating cash flow coverage of earnings highlights sustainable capital allocation.

Balance Sheet And Financial Health

JICHODO’s balance sheet is notably resilient, with JPY 11.01 billion in cash and equivalents and zero debt. This liquidity position provides ample flexibility for dividends or strategic investments. The lack of financial leverage minimizes risk, though it may also limit returns in a low-interest environment.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s dividend payout of JPY 500 per share signals a shareholder-friendly approach, supported by strong cash reserves. The dividend yield, coupled with stable earnings, suggests a commitment to returning capital, though reinvestment opportunities appear limited given the modest capex.

Valuation And Market Expectations

With a market cap of JPY 27.9 billion and a beta of 0.032, JICHODO trades as a low-volatility defensive stock. The valuation reflects its steady profitability and cash-rich position, though limited growth prospects may cap upside. Investors likely prize its stability and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

JICHODO’s strengths lie in its niche market focus, debt-free structure, and consistent cash generation. However, its long-term outlook depends on diversifying beyond traditional uniform segments or expanding internationally. The company’s conservative approach ensures stability but may require strategic shifts to unlock higher growth in a competitive apparel landscape.

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