investorscraft@gmail.com

Intrinsic ValueTecmira Holdings Inc. (3627.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

JNS Holdings Inc. operates as a diversified technology firm specializing in digital transformation (DX) solutions and x-tech services, serving industries such as education, healthcare, finance, and communications. The company’s core revenue model is built on providing integrated hardware, software, and content solutions, including IoT, ICT services, and business process outsourcing. Its offerings span device solutions, digital content production, and contract manufacturing, positioning it as a versatile player in Japan’s competitive DX landscape. JNS Holdings differentiates itself through a hybrid approach, combining product development with service-based solutions, which allows it to cater to both enterprise and niche market demands. While the company operates in a high-growth sector, its market position is challenged by larger incumbents and rapid technological shifts, requiring continuous innovation to maintain relevance. The rebranding from Neos Corporation in 2020 reflects its strategic pivot toward holistic tech-enabled services, though execution risks remain amid its recent net losses.

Revenue Profitability And Efficiency

JNS Holdings reported revenue of ¥11.17 billion for FY2025, but net income stood at a loss of ¥140.5 million, with diluted EPS of -¥11.85. Operating cash flow was positive at ¥1.37 billion, suggesting some operational resilience, though capital expenditures of ¥-589.7 million indicate ongoing investments. The negative profitability metrics highlight challenges in cost management or competitive pricing pressures.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates an ability to generate liquidity from core operations, but its negative net income and EPS reflect inefficiencies in translating revenue into bottom-line results. The moderate capital expenditures suggest a balanced reinvestment strategy, though ROI remains unclear given the lack of profitability.

Balance Sheet And Financial Health

JNS Holdings holds ¥2.96 billion in cash and equivalents against ¥2.75 billion in total debt, indicating a manageable leverage position. The liquidity cushion provides flexibility, but sustained losses could strain financial stability if not addressed. The balance sheet structure leans toward moderate risk, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Despite revenue scale, the company’s growth trajectory is dampened by net losses. Its dividend payout of ¥5 per share signals a commitment to shareholder returns, though sustainability depends on profitability improvements. The DX and x-tech sectors offer long-term tailwinds, but execution will dictate whether JNS can capitalize on these opportunities.

Valuation And Market Expectations

With a market cap of ¥3.53 billion and a beta of 0.28, JNS Holdings is viewed as a low-volatility but high-risk investment due to its unprofitability. The valuation likely reflects skepticism about near-term turnaround potential, despite its niche service offerings.

Strategic Advantages And Outlook

JNS Holdings’ strength lies in its diversified tech service portfolio and Japan’s growing DX adoption. However, its outlook hinges on achieving profitability and scaling high-margin segments. Strategic partnerships or operational restructuring could improve its competitive stance, but macroeconomic and sector-specific headwinds pose risks.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and 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