investorscraft@gmail.com

Intrinsic ValueJibannet Holdings Co., Ltd. (6072.T)

Previous Close¥202.00
Intrinsic Value
Upside potential
Previous Close
¥202.00

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

Jibannet Holdings Co., Ltd. operates in Japan's residential ground compensation industry, specializing in ground investigation, analysis, and business process outsourcing (BPO) services. The company serves a niche market by providing critical technical assessments for land-related disputes and development projects, leveraging its expertise in geotechnical and environmental evaluations. Its BPO segment further supports administrative and operational efficiencies for clients in real estate and construction sectors. As a key player in Japan's specialty business services sector, Jibannet Holdings maintains a focused but competitive position, catering primarily to domestic demand. The company’s market positioning is reinforced by its technical proficiency, though it operates in a fragmented industry with moderate barriers to entry. Its shift to a holding structure in 2014 suggests strategic ambitions, but its growth remains tied to Japan's real estate and regulatory environment.

Revenue Profitability And Efficiency

In FY 2024, Jibannet Holdings reported revenue of JPY 1.88 billion but recorded a net loss of JPY 95.3 million, reflecting operational challenges. The negative operating cash flow of JPY 4.29 million and capital expenditures of JPY 40.8 million indicate strained liquidity, though the company maintains a cash reserve of JPY 963.9 million. Efficiency metrics are pressured by the loss-making position.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 4.15 underscores weak earnings power in the fiscal year. With negative operating cash flow and modest debt (JPY 95.8 million), capital efficiency appears suboptimal, though the cash position provides a buffer. The absence of dividend payouts aligns with its current financial performance.

Balance Sheet And Financial Health

Jibannet Holdings holds JPY 963.9 million in cash against total debt of JPY 95.8 million, suggesting a conservative leverage profile. However, the negative net income and operating cash flow raise concerns about near-term sustainability. The balance sheet remains liquid but requires improved profitability to strengthen long-term health.

Growth Trends And Dividend Policy

The company’s growth is constrained by its recent losses, with no dividend distributions reflecting a focus on preserving capital. Market conditions in Japan’s real estate sector and regulatory demand for ground services will likely dictate future trends. Strategic shifts may be necessary to reignite top-line expansion.

Valuation And Market Expectations

With a market cap of JPY 3.49 billion and a beta of 0.68, Jibannet Holdings is perceived as relatively low-risk but lacks earnings momentum. Investors may discount its valuation until profitability improves, given the FY 2024 loss and stagnant cash flow generation.

Strategic Advantages And Outlook

Jibannet’s technical expertise in ground services provides a competitive edge, but its outlook hinges on operational turnaround and sector demand. Diversification or cost optimization could enhance resilience, though near-term challenges persist in a competitive, regulation-driven market.

Sources

Company filings, market data

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