investorscraft@gmail.com

Intrinsic Value of JIG-SAW Inc. (3914.T)

Previous Close¥2,661.00
Intrinsic Value
Upside potential
Previous Close
¥2,661.00

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

JIG-SAW Inc. operates in the Software - Infrastructure sector, specializing in IoT-based auto sensing and control solutions. The company leverages its proprietary technology to provide end-to-end automation services, including big data management, cloud computing, and secure bidirectional control for industries ranging from mobility to biotechnology. Its unique positioning lies in integrating real-time operating systems with IoT devices, enabling decentralized and automated business processes. JIG-SAW serves diverse verticals, emphasizing optimization through software-driven control of both mechanical systems and biological entities. The firm’s R&D focus on next-generation modules and automated driving software underscores its ambition to lead in adaptive IoT ecosystems. With a stronghold in Japan, the company competes by offering niche solutions that bridge hardware, software, and data analytics, differentiating itself through precision control capabilities.

Revenue Profitability And Efficiency

In FY2024, JIG-SAW reported revenue of JPY 3.47 billion, with net income of JPY 478.7 million, reflecting a net margin of approximately 13.8%. Operating cash flow stood at JPY 618.8 million, indicating efficient cash generation relative to earnings. Capital expenditures of JPY -197 million suggest disciplined investment in growth, aligning with its R&D-driven model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 71.78 demonstrates solid earnings power, supported by its asset-light IoT and software offerings. With minimal debt (JPY 450 million) and JPY 1.99 billion in cash, JIG-SAW maintains high capital efficiency, reinvesting selectively in automation and edge computing technologies.

Balance Sheet And Financial Health

JIG-SAW’s balance sheet is robust, with cash reserves covering 4.4x total debt. The absence of dividends and low leverage (debt-to-equity of ~0.23x) underscores a conservative financial strategy, prioritizing liquidity and R&D flexibility over shareholder payouts.

Growth Trends And Dividend Policy

Growth is driven by IoT adoption and automation demand, though the company retains all earnings for reinvestment, as evidenced by a zero dividend policy. Its JPY 17.5 billion market cap implies investor confidence in sustained innovation-led expansion.

Valuation And Market Expectations

Trading at a P/E of ~36.5x (based on diluted EPS), JIG-SAW’s valuation reflects premium pricing for its niche IoT control capabilities. The beta of 0.834 suggests lower volatility than the broader market, aligning with its stable cash flows.

Strategic Advantages And Outlook

JIG-SAW’s edge lies in its integrated IoT solutions and biotech crossover potential. Near-term focus on automated driving and edge computing R&D could unlock new revenue streams, though competition in IoT infrastructure remains a risk. The outlook is cautiously optimistic, hinging on scalable adoption of its control platforms.

Sources

Company filings, market data

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