investorscraft@gmail.com

Intrinsic ValueJapan Elevator Service Holdings Co.,Ltd. (6544.T)

Previous Close¥1,625.50
Intrinsic Value
Upside potential
Previous Close
¥1,625.50

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

Japan Elevator Service Holdings Co., Ltd. operates as a specialized service provider in Japan’s elevator and escalator maintenance sector, offering repair, modernization, and safety enhancement solutions. The company’s revenue model is anchored in recurring service contracts, supplemented by sales of recycled parts and ancillary services like mechanical parking equipment maintenance. Its focus on safety and modernization aligns with Japan’s aging infrastructure needs, positioning it as a critical player in urban maintenance services. The firm differentiates itself through integrated offerings, including crime and disaster response equipment, which adds resilience to its service portfolio. With a strong domestic presence, the company benefits from long-term contracts and regulatory tailwinds favoring safety upgrades. Its niche expertise and localized operations provide a competitive edge in a market where reliability and compliance are paramount.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of ¥42.2 billion, with net income of ¥4.5 billion, reflecting a robust net margin of approximately 10.7%. Operating cash flow stood at ¥5.3 billion, underscoring efficient cash generation. Capital expenditures of ¥2.6 billion suggest ongoing investments in service capabilities, though free cash flow remains positive, supporting operational flexibility.

Earnings Power And Capital Efficiency

Diluted EPS of ¥50.53 highlights strong earnings power, driven by stable demand for maintenance services and cost discipline. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 12.5% rate, though higher debt levels (¥6.7 billion) warrant monitoring for interest coverage and leverage ratios.

Balance Sheet And Financial Health

The balance sheet shows ¥1.9 billion in cash against ¥6.7 billion in total debt, indicating moderate liquidity. Debt levels are manageable given consistent cash flow generation, but the modest cash position may limit agility in pursuing larger acquisitions or expansions without additional financing.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure modernization needs, with steady demand for safety upgrades. The dividend payout of ¥30 per share suggests a shareholder-friendly policy, though the yield is modest relative to earnings, leaving room for reinvestment or incremental increases.

Valuation And Market Expectations

At a market cap of ¥316.6 billion, the stock trades at a P/E of approximately 70x, reflecting high expectations for sustained growth in a niche market. The low beta (0.66) implies relative insulation from broader market volatility, appealing to defensive investors.

Strategic Advantages And Outlook

The company’s strategic focus on safety and recurring revenue streams provides stability, while its expertise in modernization aligns with regulatory trends. Challenges include debt management and competition, but its entrenched market position and specialized services support a positive outlook.

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