investorscraft@gmail.com

Intrinsic ValueJFE Holdings, Inc. (5411.T)

Previous Close¥2,086.00
Intrinsic Value
Upside potential
Previous Close
¥2,086.00

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

JFE Holdings, Inc. is a diversified industrial conglomerate operating primarily in the steel, engineering, and trading sectors. As one of Japan’s leading steel producers, the company manufactures and distributes a wide range of steel products, including processed steel and raw materials, while also engaging in transportation, facility maintenance, and construction services. Its engineering segment focuses on energy, urban environment, and industrial machinery projects, alongside recycling and electricity retailing, reinforcing its role in infrastructure development. The trading division supports its core operations by sourcing and distributing steel products, nonferrous metals, and food commodities, ensuring vertical integration and supply chain efficiency. JFE Holdings maintains a strong market position in Japan and internationally, leveraging its technological expertise and established customer relationships to compete in the highly cyclical steel industry. The company’s diversified revenue streams and focus on high-value engineering solutions provide resilience against sector volatility, positioning it as a key player in both domestic and global industrial markets.

Revenue Profitability And Efficiency

JFE Holdings reported revenue of JPY 4.86 trillion for FY 2025, with net income of JPY 91.87 billion, reflecting a net margin of approximately 1.9%. Operating cash flow stood at JPY 378.97 billion, indicating solid cash generation despite significant capital expenditures of JPY 279.42 billion. The company’s ability to maintain profitability in a capital-intensive industry underscores its operational efficiency and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 138.24 highlights its earnings power, supported by robust steel demand and engineering project execution. Capital expenditures, though substantial, are aligned with long-term growth initiatives, including technological upgrades and sustainability projects. JFE’s focus on high-margin engineering and trading activities complements its core steel business, enhancing overall capital efficiency.

Balance Sheet And Financial Health

JFE Holdings holds JPY 172.84 billion in cash and equivalents against total debt of JPY 1.77 trillion, reflecting a leveraged but manageable financial position. The company’s debt levels are typical for the capital-intensive steel industry, and its strong operating cash flow provides liquidity to service obligations. Continued focus on deleveraging and optimizing working capital will be critical for maintaining financial stability.

Growth Trends And Dividend Policy

JFE’s growth is tied to global steel demand and infrastructure investments, with cyclical trends influencing performance. The company has maintained a consistent dividend policy, offering JPY 100 per share, signaling commitment to shareholder returns. Future growth may hinge on expanding high-value engineering services and sustainable steel production, aligning with global decarbonization trends.

Valuation And Market Expectations

With a market capitalization of JPY 1.05 trillion and a beta of 1.19, JFE Holdings is viewed as a moderately volatile play on the steel and industrial sectors. Investors likely expect cyclical recovery and margin expansion, though macroeconomic uncertainties and input cost fluctuations remain key risks. The stock’s valuation reflects its position as a leading but cyclical industrial player.

Strategic Advantages And Outlook

JFE Holdings benefits from vertical integration, technological expertise, and a diversified business model, providing resilience against industry downturns. The company’s focus on sustainability and high-value engineering projects positions it well for long-term growth. However, its outlook remains closely tied to global steel demand, energy costs, and Japan’s infrastructure spending, requiring careful navigation of macroeconomic headwinds.

Sources

Company filings, Bloomberg

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