investorscraft@gmail.com

Intrinsic ValueJRC Co.,Ltd. (6224.T)

Previous Close¥1,302.00
Intrinsic Value
Upside potential
Previous Close
¥1,302.00

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

JRC Co., Ltd. operates in Japan's industrial machinery sector, specializing in the design, manufacture, and sale of conveyor parts and automated equipment. The company's product portfolio includes idlers, rollers, pulleys, belt cleaners, and safety conveyor products, catering to industries reliant on material handling systems. Its secondary focus on robotic automation enhances its value proposition in industrial efficiency. JRC serves a niche but critical segment of Japan's manufacturing and logistics sectors, positioning itself as a trusted supplier of durable and precision-engineered components. The company's long-standing presence since 1961 underscores its deep industry expertise and customer relationships. While it faces competition from larger industrial conglomerates, JRC differentiates through specialized product quality and tailored solutions for conveyor systems. Its market position is reinforced by steady demand from Japan's industrial base, though growth may be tempered by broader economic cycles affecting capital expenditures in manufacturing and logistics.

Revenue Profitability And Efficiency

In its latest fiscal year, JRC reported revenue of ¥11.06 billion, with net income of ¥1.08 billion, reflecting a net margin of approximately 9.7%. The company generated ¥1.68 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of ¥310 million suggest moderate reinvestment needs, aligning with its asset-light manufacturing model.

Earnings Power And Capital Efficiency

JRC's diluted EPS of ¥80.78 highlights its earnings capability relative to its share count. The company maintains a balanced approach to capital deployment, with operating cash flow comfortably covering capex and dividends. Its focus on high-margin conveyor components and automation equipment supports sustained profitability, though reliance on domestic demand may limit scalability.

Balance Sheet And Financial Health

JRC holds ¥2.43 billion in cash and equivalents against total debt of ¥4.63 billion, indicating a leveraged but manageable financial structure. The debt level reflects potential investments in automation or working capital needs. Liquidity appears adequate, with operating cash flow providing a cushion for debt servicing and operational flexibility.

Growth Trends And Dividend Policy

The company's growth is tied to Japan's industrial activity, with limited disclosed international expansion. A dividend of ¥26 per share suggests a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for niche market opportunities. Future growth may hinge on adoption of robotic automation in manufacturing processes.

Valuation And Market Expectations

With a market cap of ¥12.98 billion and a beta of 1.09, JRC is priced as a moderate-risk industrial player. Investors likely value its steady cash flows and niche expertise, though its small size and domestic focus may limit valuation premiums compared to global peers. Market expectations appear aligned with stable, cyclical industrial demand.

Strategic Advantages And Outlook

JRC's strengths lie in its specialized product range and entrenched position in Japan's conveyor systems market. The shift toward automation could offer incremental growth, but reliance on domestic industrial capex remains a key risk. The outlook is stable, with performance contingent on Japan's manufacturing sector health and the company's ability to maintain cost discipline amid input price volatility.

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