investorscraft@gmail.com

Intrinsic ValueJ.E.T. Co., Ltd. (6228.T)

Previous Close¥761.00
Intrinsic Value
Upside potential
Previous Close
¥761.00

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

J.E.T. Co., Ltd. operates in the semiconductor equipment industry, specializing in the design, manufacture, and servicing of cleaning and treatment systems for semiconductor production. The company’s product portfolio includes advanced cleaning equipment such as SSD, HTS, and QUANTUM series, alongside bevel treatment systems and dryers, catering to precision-driven semiconductor manufacturing processes. Its niche focus on wet cleaning and inspection tools positions it as a critical supplier for semiconductor fabs requiring high-purity solutions. As a subsidiary of Zeus Co., Ltd., J.E.T. leverages its parent company’s resources while maintaining agility in addressing specialized customer needs. The firm serves primarily the Japanese market, where semiconductor manufacturing remains a key industrial segment, though its technological capabilities could support broader regional expansion. Competitive differentiation stems from its tailored solutions for defect reduction and yield enhancement, though it operates in a crowded space dominated by global players. The company’s emphasis on maintenance and service further strengthens long-term client relationships in an industry where equipment uptime is paramount.

Revenue Profitability And Efficiency

J.E.T. reported revenue of JPY 17.88 billion for FY 2024, with net income of JPY 318 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow was negative at JPY -1.39 billion, likely due to working capital pressures or timing disparities in receivables. Capital expenditures of JPY -180 million suggest restrained investment, possibly indicating a focus on optimizing existing capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 24.25, underscoring moderate earnings power relative to its market cap. The negative operating cash flow raises questions about near-term liquidity generation, though the company’s JPY 2.12 billion cash reserve provides a buffer. Debt levels at JPY 7.56 billion indicate leveraged operations, requiring scrutiny of interest coverage and refinancing risks in a rising-rate environment.

Balance Sheet And Financial Health

The balance sheet shows JPY 2.12 billion in cash against JPY 7.56 billion in total debt, suggesting a leveraged position. While liquidity appears manageable, the debt-to-equity ratio warrants monitoring, especially given the cyclicality of semiconductor equipment demand. The absence of detailed asset breakdowns limits deeper analysis of working capital efficiency or asset turnover metrics.

Growth Trends And Dividend Policy

Growth prospects hinge on semiconductor industry cycles, with limited visibility into order pipelines. A dividend of JPY 17 per share implies a payout ratio aligned with earnings, though sustainability depends on cash flow stabilization. The company’s beta of 0.677 suggests lower volatility than the broader market, possibly reflecting its niche positioning.

Valuation And Market Expectations

At a market cap of JPY 10.5 billion, the stock trades at a P/E multiple derived from its modest earnings base. Investors likely price in cautious optimism around semiconductor equipment demand, balanced by execution risks and competitive pressures. The valuation does not appear stretched, but sector-wide headwinds could weigh on re-rating potential.

Strategic Advantages And Outlook

J.E.T.’s specialization in cleaning systems offers a defensible niche, though reliance on the Japanese market and concentrated ownership structure may limit agility. Technological differentiation and service capabilities are strengths, but macroeconomic and industry-specific downturns pose risks. The outlook remains tied to semiconductor capex trends, with innovation and cost control being critical to margin preservation.

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