Previous Close | ¥577.00 |
Intrinsic Value | ¥4,399.73 |
Upside potential | +663% |
Data is not available at this time.
Japan Reliance Service Corporation operates as a diversified service provider in Japan, specializing in security, building maintenance, human resources, and general construction services. The company serves a broad clientele, including commercial and residential property owners, leveraging its integrated service model to offer architectural design, facility management, cleaning, and temporary staffing solutions. Its nursing care services further diversify its revenue streams, positioning it within Japan’s growing elderly care sector. The company’s long-standing presence since 1971 underscores its established reputation in a competitive market, where reliability and comprehensive service offerings are key differentiators. By combining traditional maintenance services with emerging needs like nursing care, Japan Reliance Service Corporation maintains a resilient market position, catering to both corporate and individual customers across urban and regional markets.
Japan Reliance Service Corporation reported revenue of JPY 8.1 billion for FY 2024, with net income of JPY 245 million, reflecting a net margin of approximately 3%. Operating cash flow stood at JPY 325 million, supported by disciplined capital expenditures of just JPY 6.5 million. The company’s ability to generate positive cash flow while maintaining low capex suggests efficient operational management and a focus on high-margin service lines.
The company’s diluted EPS of JPY 83.77 indicates modest but stable earnings power. With a cash balance of JPY 1.93 billion against total debt of JPY 447 million, Japan Reliance Service Corporation maintains a strong liquidity position, enabling flexibility for strategic investments or shareholder returns. Its capital-light business model further enhances returns on invested capital.
Japan Reliance Service Corporation’s balance sheet is robust, with cash and equivalents covering total debt by more than 4x. The low leverage ratio and healthy liquidity position underscore financial stability, reducing risk for investors. The company’s conservative financial structure aligns with its service-oriented, asset-light operations.
While growth appears moderate, the company’s dividend payout of JPY 24 per share signals a commitment to returning capital to shareholders. Its exposure to Japan’s aging population through nursing care services could drive long-term demand, though near-term revenue growth may remain steady rather than explosive given the mature nature of its core markets.
With a market capitalization of JPY 1.49 billion, the company trades at a P/E multiple of approximately 6x, reflecting modest market expectations. The negative beta of -0.523 suggests low correlation with broader market movements, potentially appealing to defensive investors seeking stability.
Japan Reliance Service Corporation benefits from its diversified service portfolio and entrenched market position. The company is well-positioned to capitalize on Japan’s structural trends, such as aging demographics and urbanization, though competition in service sectors remains intense. Prudent financial management and a focus on high-demand niches like nursing care could support sustained profitability.
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 |