Previous Close | ¥2,661.00 |
Intrinsic Value | ¥357.55 |
Upside potential | -87% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |