investorscraft@gmail.com

Intrinsic ValueJorudan Co.,Ltd. (3710.T)

Previous Close¥584.00
Intrinsic Value
Upside potential
Previous Close
¥584.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jorudan Co., Ltd. operates in Japan's software and digital services sector, specializing in transit planning, fintech solutions, and digital content production. Its flagship product, Japan Transit Planner, provides route, fare, and schedule information for trains and airplanes, serving as a critical tool for domestic travelers. The company also engages in system development, e-commerce, and media content creation, positioning itself as a diversified digital service provider in a competitive market. Jorudan’s revenue streams stem from software licensing, digital content sales, and advertising, with a focus on leveraging Japan’s advanced transit infrastructure and high mobile penetration. While the company holds a niche in transit planning, it faces competition from global mapping platforms and local tech firms expanding into fintech and digital media. Its long-standing presence since 1979 provides brand recognition, but growth depends on innovation and adaptation to shifting consumer preferences in digital services.

Revenue Profitability And Efficiency

In FY 2024, Jorudan reported revenue of JPY 2.93 billion but recorded a net loss of JPY 118.5 million, reflecting operational challenges. The diluted EPS of -JPY 23.24 underscores profitability pressures, likely due to rising development costs or competitive pricing. Operating cash flow was marginally positive at JPY 29.4 million, but capital expenditures of JPY 115 million suggest ongoing investments in technology or content.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow indicate limited near-term earnings power. However, its robust cash position (JPY 2.98 billion) and minimal debt (JPY 10 million) provide flexibility to fund innovation or acquisitions. Capital efficiency metrics are subdued, with losses overshadowing its asset base, but the low leverage mitigates financial risk.

Balance Sheet And Financial Health

Jorudan maintains a strong liquidity position, with cash and equivalents covering its nominal debt 298 times. The near-debt-free balance sheet and JPY 2.98 billion cash reserve signal financial stability, though the recent net loss warrants scrutiny over sustainable cost management. Absent significant liabilities, the company has ample runway to navigate short-term headwinds.

Growth Trends And Dividend Policy

Despite profitability challenges, Jorudan paid a dividend of JPY 6 per share, suggesting a commitment to shareholder returns. Growth prospects hinge on expanding its transit planner’s user base and monetizing fintech or e-commerce offerings. The lack of historical growth data limits trend analysis, but the dividend payout may appeal to income-focused investors in Japan’s low-yield environment.

Valuation And Market Expectations

With a market cap of JPY 2.99 billion, the stock trades at approximately 1.02x revenue, reflecting modest expectations given its losses. The negative beta (-0.077) implies low correlation to broader markets, possibly due to its niche focus. Investors likely await clearer profitability signals before assigning higher multiples.

Strategic Advantages And Outlook

Jorudan’s deep expertise in transit planning and diversified digital services offer strategic differentiation, but execution risks persist. The outlook depends on improving monetization of its platforms and controlling costs. Its strong balance sheet provides a cushion, but sustained losses could erode investor confidence unless growth initiatives gain traction.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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