investorscraft@gmail.com

Intrinsic Valuejig.jp Co., Ltd. (5244.T)

Previous Close¥220.00
Intrinsic Value
Upside potential
Previous Close
¥220.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

jig.jp Co., Ltd. operates in Japan's software application sector, specializing in mobile software solutions that cater to diverse user needs. The company's flagship products include Fuwacchi, a video and radio distribution platform, and jigbrowser, a mobile browser optimized for PC site viewing. Additionally, its open data platform simplifies data publishing via Excel, while Ichigo Jam targets educational programming for children. These offerings position jig.jp as a niche player in Japan's tech landscape, blending consumer-facing tools with educational and enterprise solutions. The company's focus on accessibility and user-friendly interfaces differentiates it in a competitive market dominated by larger software providers. Its strategic emphasis on open data and programming education aligns with growing demand for digital literacy tools, though its market share remains modest compared to industry giants.

Revenue Profitability And Efficiency

In FY2024, jig.jp reported revenue of JPY 12.25 billion, with net income reaching JPY 1.21 billion, reflecting a healthy profit margin. The company generated JPY 1.88 billion in operating cash flow, underscoring efficient operations. Capital expenditures were minimal at JPY -8.85 million, suggesting a lean cost structure focused on software development rather than heavy asset investment.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 27.42 demonstrates solid earnings power relative to its market cap. With operating cash flow significantly exceeding net income, jig.jp exhibits strong cash conversion efficiency. Its low capital expenditure requirements further highlight capital-light operations, typical of software-focused businesses.

Balance Sheet And Financial Health

jig.jp maintains a robust balance sheet, with JPY 3.42 billion in cash and equivalents against total debt of JPY 354.34 million, indicating ample liquidity. The negligible debt level and high cash reserves suggest low financial risk and flexibility for strategic investments or R&D initiatives.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company's diverse product portfolio and focus on emerging tech education present growth opportunities. It offers a dividend yield with JPY 5.86 per share, appealing to income-focused investors despite its smaller market cap.

Valuation And Market Expectations

With a market cap of JPY 9.96 billion and a negative beta of -0.218, jig.jp trades with low correlation to broader markets. Its valuation reflects niche positioning, with investors likely pricing in steady growth from its specialized software offerings rather than rapid expansion.

Strategic Advantages And Outlook

jig.jp's strategic edge lies in its targeted software solutions, particularly in education and open data. The outlook hinges on its ability to scale niche products like Ichigo Jam while maintaining profitability. Challenges include competition from larger tech firms and the need to innovate within budget constraints.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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