investorscraft@gmail.com

Intrinsic ValueEmergency Assistance Japan Co., Ltd. (6063.T)

Previous Close¥986.00
Intrinsic Value
Upside potential
Previous Close
¥986.00

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

Emergency Assistance Japan Co., Ltd. operates in the healthcare assistance sector, specializing in medical and lifestyle support services for individuals and organizations in Japan and internationally. The company’s core offerings include emergency medical assistance, security management, and tailored support programs for foreign nationals and students, leveraging its proprietary Assistance Cloud platform. This positions it as a niche provider in Japan’s growing healthcare and safety management market, where demand for specialized assistance services is rising due to an aging population and increasing cross-border mobility. The company differentiates itself through integrated solutions that combine technology with human expertise, catering to both corporate clients and individual subscribers. While it faces competition from larger healthcare and insurance providers, its focus on emergency response and localized support services provides a defensible market position.

Revenue Profitability And Efficiency

The company reported revenue of ¥2.91 billion for FY 2024, with net income of ¥48 million, reflecting tight margins in a competitive assistance services market. Operating cash flow was negative at ¥-39.8 million, though capital expenditures remained modest at ¥-13 million. The diluted EPS of ¥19.05 suggests moderate earnings power relative to its share count, but profitability metrics indicate room for operational improvements.

Earnings Power And Capital Efficiency

With a market capitalization of ¥2.61 billion, the company’s earnings yield is relatively low, reflecting its niche scale and competitive pressures. The negative operating cash flow raises questions about near-term capital efficiency, though its high cash balance (¥2.3 billion) provides a buffer. The balance between debt (¥1.18 billion) and liquidity suggests manageable leverage but limited flexibility for aggressive expansion.

Balance Sheet And Financial Health

Emergency Assistance Japan maintains a solid liquidity position with ¥2.3 billion in cash against ¥1.18 billion in total debt, indicating a conservative leverage profile. The negative operating cash flow in FY 2024 warrants monitoring, but the company’s strong cash reserves mitigate immediate solvency risks. Its ability to sustain dividend payments (¥13 per share) despite weak cash generation highlights reliance on balance sheet strength.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with profitability constrained by operating inefficiencies. The dividend payout, while modest, may not be sustainable if cash flow trends do not improve. The company’s focus on digital assistance platforms (e.g., Assistance Cloud) could drive future growth, but execution risks remain given its small scale and competitive industry dynamics.

Valuation And Market Expectations

Trading at a beta of 0.635, the stock exhibits lower volatility than the broader market, likely due to its defensive healthcare sector exposure. The current valuation reflects muted growth expectations, with investors likely prioritizing stability over expansion. A re-rating would require demonstrated improvements in cash flow generation or scalable customer acquisition.

Strategic Advantages And Outlook

The company’s specialized assistance services and technology integration provide a competitive edge in Japan’s niche emergency support market. However, its outlook depends on operational turnaround and broader adoption of its cloud-based solutions. Demographic trends (aging population, international mobility) support long-term demand, but near-term challenges in profitability and cash flow generation remain key hurdles.

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