investorscraft@gmail.com

Intrinsic ValueJALCO Holdings Inc. (6625.T)

Previous Close¥425.00
Intrinsic Value
Upside potential
Previous Close
¥425.00

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

JALCO Holdings Inc. operates as a diversified Japanese company with core activities spanning real estate rental, money lending, and M&A consulting. Its real estate segment focuses on leasing properties, while its financial services include social lending and advisory for mergers and acquisitions. The company also engages in the niche pachinko equipment rental market, leveraging Japan's gaming culture. Positioned in a competitive landscape, JALCO differentiates itself through integrated service offerings and localized expertise. With roots dating back to 1956, the firm has established a stable presence in Tokyo, though its sector classification under 'Semiconductors' appears misaligned with its actual operations. The company's hybrid model combines steady rental income with higher-margin financial services, providing resilience against sector-specific downturns.

Revenue Profitability And Efficiency

In FY2024, JALCO reported JPY 12.7 billion in revenue with robust net income of JPY 4.2 billion, reflecting a 32.6% net margin. The diluted EPS of JPY 39.3 demonstrates efficient earnings distribution across its 105.8 million shares. Operating cash flow stood at JPY 8.6 billion, though significant capital expenditures (JPY -11.8 billion) indicate active reinvestment, likely in real estate or lending portfolios.

Earnings Power And Capital Efficiency

The company generates substantial earnings from its mixed-asset base, with operating cash flow covering 207% of net income. However, high total debt of JPY 45.2 billion against JPY 2.4 billion cash reserves suggests leveraged growth strategies. The beta of 0.525 indicates lower volatility than the broader market, possibly due to income-stabilizing rental operations.

Balance Sheet And Financial Health

JALCO's balance sheet shows elevated leverage with JPY 45.2 billion in total debt, representing 3.5x revenue. Cash reserves cover only 5.4% of debt obligations, though rental income streams may service liabilities. The negative net capex position implies asset divestitures or reduced investments compared to prior periods, potentially optimizing liquidity.

Growth Trends And Dividend Policy

The JPY 18 per share dividend translates to a 45.8% payout ratio based on EPS, signaling commitment to shareholder returns. Growth appears balanced between reinvestment (evidenced by capex) and income distribution. Sector diversification may support stable growth despite Japan's challenging demographic trends affecting real estate demand.

Valuation And Market Expectations

At a JPY 32.4 billion market cap, the stock trades at 7.8x net income and 2.5x revenue. The low beta suggests investors price it as a stable, income-generating asset rather than a high-growth play. Mispricing may occur due to the erroneous semiconductor sector classification in some databases.

Strategic Advantages And Outlook

JALCO's main strengths lie in its diversified revenue streams and established Tokyo footprint. Regulatory changes in Japan's lending industry and real estate market fluctuations pose risks. The firm's ability to maintain high margins while managing leverage will be critical. Its consulting segment could benefit from increased Japanese corporate restructuring activity.

Sources

Company description, market data, and financial figures sourced from ticker metadata and financial databases. Sector classification discrepancy noted.

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