investorscraft@gmail.com

Intrinsic ValueJMACS Japan Co., Ltd. (5817.T)

Previous Close¥1,095.00
Intrinsic Value
Upside potential
Previous Close
¥1,095.00

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

JMACS Japan Co., Ltd. operates in the communication equipment sector, specializing in the manufacturing and sale of high-performance cables, including instrumentation, control, communication, and optical fiber cables. The company serves industrial and infrastructure markets in Japan, offering smart system solutions, AI-driven applications, and wireless sensor systems to enhance factory automation and disaster prevention. Its diversified product portfolio positions it as a niche player in Japan's cable industry, catering to both traditional and emerging technological demands. JMACS leverages its long-standing expertise in cable manufacturing, dating back to 1948, to maintain a competitive edge in reliability and customization. The company’s shift toward smart solutions and AI integration reflects its adaptive strategy in a rapidly evolving industrial landscape. While it faces competition from larger global cable manufacturers, JMACS differentiates itself through localized service, specialized offerings, and a focus on high-margin segments like disaster prevention and factory automation systems.

Revenue Profitability And Efficiency

JMACS reported revenue of JPY 5.20 billion for FY2025, with net income of JPY 116 million, reflecting modest profitability in a competitive market. The diluted EPS of JPY 23.4 indicates stable earnings per share, though operating cash flow of JPY 135 million suggests tight liquidity management. Capital expenditures of JPY -76 million highlight restrained investment activity, possibly prioritizing operational efficiency over expansion.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a slim margin relative to revenue. The modest operating cash flow and limited capital expenditures suggest a focus on maintaining existing operations rather than aggressive growth. JMACS’s ability to generate returns on invested capital may be challenged by its high debt levels and competitive industry dynamics.

Balance Sheet And Financial Health

JMACS holds JPY 1.75 billion in cash and equivalents, providing some liquidity buffer against its JPY 3.57 billion total debt. The elevated debt-to-equity ratio raises concerns about financial leverage, though the company’s stable cash position may mitigate near-term solvency risks. Investors should monitor debt servicing capabilities, especially given the capital-intensive nature of the cable manufacturing industry.

Growth Trends And Dividend Policy

Growth trends appear subdued, with revenue and net income reflecting a mature market position. The dividend payout of JPY 10 per share signals a commitment to shareholder returns, albeit at a conservative level. Future growth may hinge on the adoption of its smart system solutions and expansion into higher-margin AI and automation applications.

Valuation And Market Expectations

With a market capitalization of JPY 2.26 billion, JMACS trades at a modest valuation, reflecting its niche positioning and limited growth prospects. The beta of 0.417 suggests lower volatility compared to the broader market, aligning with its stable but slow-growth profile. Investors likely price in expectations of incremental improvements rather than transformative growth.

Strategic Advantages And Outlook

JMACS benefits from its specialized cable solutions and entrenched relationships in Japan’s industrial sector. However, its outlook is tempered by high debt and competitive pressures. Strategic focus on AI and smart systems could unlock new opportunities, but execution risks and capital constraints remain key challenges. The company’s ability to innovate and diversify revenue streams will be critical for long-term sustainability.

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