investorscraft@gmail.com

Intrinsic Value of Japan Reliance Service Corporation (4664.T)

Previous Close¥577.00
Intrinsic Value
Upside potential
Previous Close
¥577.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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