investorscraft@gmail.com

Intrinsic ValueJMC Corporation (5704.T)

Previous Close¥398.00
Intrinsic Value
Upside potential
Previous Close
¥398.00

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

JMC Corporation operates in the specialty business services sector, focusing on advanced manufacturing technologies such as 3D printers and sand mold casting prototypes. The company serves industrial clients in Japan, offering precision components, inspection services using industrial CT scanners, and measurement solutions. Its niche expertise in additive manufacturing and quality control positions it as a specialized provider in a market increasingly driven by automation and precision engineering. JMC’s revenue model hinges on equipment sales, prototyping services, and post-manufacturing inspection, catering to industries requiring high-tolerance components. While smaller in scale compared to global industrial giants, the company maintains a defensible position through technical specialization and localized customer relationships. The demand for rapid prototyping and non-destructive testing in Japan’s manufacturing sector supports its steady operations, though growth may be constrained by limited international exposure.

Revenue Profitability And Efficiency

In FY2024, JMC reported revenue of ¥3.07 billion, with net income of ¥50.7 million, reflecting modest profitability in a capital-intensive niche. Operating cash flow of ¥529 million suggests reasonable liquidity generation, though capital expenditures of ¥231 million indicate ongoing investments in technology. The diluted EPS of ¥8.96 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its dual focus on equipment sales and service revenue, though net margins remain thin at approximately 1.6%. Operating cash flow covers interest obligations comfortably, but high total debt of ¥1.25 billion against cash reserves of ¥419.7 million signals leveraged operations, requiring careful capital allocation.

Balance Sheet And Financial Health

JMC’s balance sheet shows a debt-heavy structure, with total debt exceeding cash reserves by nearly threefold. However, positive operating cash flow and manageable interest coverage mitigate near-term liquidity risks. The absence of dividends suggests reinvestment priorities, while the ¥2.31 billion market cap implies modest equity valuation multiples.

Growth Trends And Dividend Policy

Growth appears incremental, tied to domestic industrial demand for prototyping and CT scanning. The company has not issued dividends, likely retaining earnings for R&D or debt reduction. Its beta of 0.097 indicates low volatility but also limited alignment with broader market growth trends.

Valuation And Market Expectations

Trading at a market cap of ¥2.31 billion, JMC’s valuation reflects its small-cap status and niche focus. The low beta suggests muted investor expectations, with pricing likely driven by local industrial activity rather than speculative growth narratives.

Strategic Advantages And Outlook

JMC’s technical expertise in 3D printing and industrial CT scanning provides a competitive edge in precision manufacturing. However, reliance on the Japanese market and high leverage pose risks. Strategic expansion into adjacent services or geographic markets could enhance scalability, but execution remains critical given current financial constraints.

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