investorscraft@gmail.com

Intrinsic ValueJenoba Co.,Ltd. (5570.T)

Previous Close¥705.00
Intrinsic Value
Upside potential
Previous Close
¥705.00

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

Jenoba Co., Ltd. operates in the Internet Content & Information industry, specializing in positional information data distribution services in Japan. The company serves diverse sectors including survey, construction, agriculture, UAV/drone applications, and mobility robots, leveraging its expertise in geospatial data. Its revenue model is built on data distribution, system development, and consulting services, positioning it as a niche provider in Japan's growing location-based services market. With a focus on high-precision data, Jenoba caters to industries requiring accurate spatial analytics, differentiating itself through specialized solutions. The company’s market position is reinforced by its long-standing presence since 1997 and its headquarters in Tokyo, a hub for technology and innovation. While it operates in a competitive space dominated by larger players, Jenoba’s targeted approach to vertical-specific applications provides stability in its core markets.

Revenue Profitability And Efficiency

In FY 2024, Jenoba reported revenue of ¥1.27 billion, with net income of ¥482 million, reflecting a healthy net margin of approximately 38%. Operating cash flow stood at ¥572 million, indicating strong cash generation relative to revenue. Capital expenditures were minimal at ¥7 million, suggesting efficient asset utilization and low reinvestment needs. The company’s profitability metrics underscore its ability to monetize its niche services effectively.

Earnings Power And Capital Efficiency

Jenoba’s diluted EPS of ¥31.15 highlights its earnings power, supported by zero debt and a cash-rich balance sheet with ¥3.57 billion in cash and equivalents. The absence of leverage enhances capital efficiency, allowing the company to fund operations and growth organically. Its high net income-to-revenue ratio further demonstrates disciplined cost management and operational effectiveness.

Balance Sheet And Financial Health

The company maintains a robust financial position, with no debt and significant liquidity (¥3.57 billion in cash). This conservative capital structure provides flexibility for strategic investments or shareholder returns. The strong cash position relative to market capitalization (¥8.81 billion) indicates low financial risk and ample capacity to weather market fluctuations.

Growth Trends And Dividend Policy

Jenoba’s growth appears steady, with its niche focus mitigating volatility. The company pays a dividend of ¥5 per share, yielding a modest but sustainable payout given its earnings and cash reserves. While growth may be constrained by its specialized market, the dividend policy reflects a commitment to returning capital to shareholders alongside reinvestment in core operations.

Valuation And Market Expectations

With a market cap of ¥8.81 billion and a beta of 1.93, Jenoba is viewed as a higher-risk, higher-reward play in the geospatial data sector. Its valuation multiples suggest investor confidence in its profitability and cash generation, though its niche focus may limit broader market appeal. The stock’s volatility aligns with its small-cap and sector-specific exposure.

Strategic Advantages And Outlook

Jenoba’s strategic advantage lies in its deep expertise in positional data and its applications across high-growth sectors like drones and mobility robots. The outlook remains stable, supported by demand for precision geospatial solutions. However, the company must innovate to maintain its edge in an evolving tech landscape. Its strong balance sheet provides a cushion for strategic initiatives or acquisitions.

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