investorscraft@gmail.com

Intrinsic ValueJimoto Holdings, Inc. (7161.T)

Previous Close¥457.00
Intrinsic Value
Upside potential
Previous Close
¥457.00

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

Jimoto Holdings, Inc. operates as a regional financial services provider in Japan, offering a diversified portfolio of banking and advisory services. The company specializes in consulting, merger and acquisition support, business succession planning, and venture capital investments, catering primarily to local businesses. Additionally, it provides leasing, credit card services, and IT system development, positioning itself as a multifaceted financial partner for small and medium enterprises. Jimoto Holdings leverages its subsidiary relationship with The Resolution and Collection Corporation to enhance its market reach and operational capabilities. The company’s focus on regional banking and niche financial services allows it to maintain a competitive edge in Japan’s densely populated financial sector. Its integrated approach—combining traditional banking with modern advisory and IT solutions—supports long-term client relationships and sustainable growth in a highly regulated industry.

Revenue Profitability And Efficiency

Jimoto Holdings reported revenue of JPY 23.8 billion for FY 2024, but faced significant challenges with a net loss of JPY 23.5 billion, reflecting operational inefficiencies or one-time impairments. The negative operating cash flow of JPY 13.9 billion and capital expenditures of JPY 1.9 billion suggest strained liquidity, possibly due to restructuring or investment phases. Further analysis is needed to determine whether these losses are cyclical or structural.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 1,023.16 underscores severe earnings pressure, likely tied to its negative net income. With substantial cash reserves of JPY 358.6 billion against total debt of JPY 128.8 billion, Jimoto Holdings retains a strong liquidity buffer, but its capital efficiency metrics remain weak given the losses. The balance between debt and cash suggests cautious leverage management despite profitability concerns.

Balance Sheet And Financial Health

Jimoto Holdings maintains a robust cash position of JPY 358.6 billion, which provides a cushion against its JPY 128.8 billion in total debt. This liquidity strength mitigates short-term solvency risks, but the FY 2024 net loss and negative cash flows warrant scrutiny over long-term sustainability. The company’s financial health hinges on improving profitability and cash generation in subsequent periods.

Growth Trends And Dividend Policy

Despite its financial struggles, Jimoto Holdings paid a dividend of JPY 5 per share, signaling a commitment to shareholder returns. However, the significant net loss raises questions about the sustainability of such payouts. Growth prospects may depend on stabilizing core operations and leveraging its venture capital and advisory services to drive future revenue streams.

Valuation And Market Expectations

With a market capitalization of JPY 8.7 billion and a beta of 0.357, Jimoto Holdings is perceived as a low-volatility stock, possibly due to its regional focus and subsidiary backing. Investors appear cautious, given the FY 2024 losses, but the company’s cash reserves and diversified services could support a turnaround narrative if operational improvements materialize.

Strategic Advantages And Outlook

Jimoto Holdings benefits from its regional expertise and diversified service offerings, which provide resilience in a competitive market. Its affiliation with The Resolution and Collection Corporation adds credibility and potential synergies. The outlook remains uncertain due to recent losses, but strategic focus on high-margin advisory and IT services could reposition the company for recovery, assuming effective cost management and revenue stabilization.

Sources

Company filings, Bloomberg

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