investorscraft@gmail.com

Intrinsic ValueJ-Lease Co.,Ltd. (7187.T)

Previous Close¥1,431.00
Intrinsic Value
Upside potential
Previous Close
¥1,431.00

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

J-Lease Co., Ltd. operates in the Japanese real estate services sector, specializing in rent debt and medical expenses guarantee services. The company also engages in real estate rental, agency, and management, catering primarily to individuals and businesses requiring financial and property solutions. Its niche focus on guarantee services differentiates it from traditional real estate firms, positioning it as a specialized provider in a competitive market. With headquarters in Oita, J-Lease has established a regional presence, leveraging local market knowledge to serve clients effectively. The company’s dual revenue streams—guarantee services and property management—provide diversification, though its smaller scale limits national dominance. Its beta of 0.792 suggests lower volatility relative to the broader market, appealing to risk-averse investors. J-Lease’s business model aligns with Japan’s aging population and urban rental demand, though growth may hinge on expanding its service footprint beyond regional confines.

Revenue Profitability And Efficiency

In FY2024, J-Lease reported revenue of ¥13.22 billion, with net income of ¥1.79 billion, reflecting a net margin of approximately 13.5%. The company’s diluted EPS stood at ¥99.79, indicating solid earnings per share. Operating cash flow was ¥1.36 billion, while capital expenditures were modest at -¥77 million, suggesting efficient capital deployment with limited reinvestment needs.

Earnings Power And Capital Efficiency

J-Lease demonstrates steady earnings power, with operating cash flow covering capital expenditures comfortably. The company’s net income-to-revenue ratio highlights effective cost management, though its smaller scale may limit economies of scale. The absence of significant capex signals a capital-light model, prioritizing cash generation over aggressive expansion.

Balance Sheet And Financial Health

J-Lease maintains a conservative balance sheet, with ¥1.44 billion in cash and equivalents against total debt of ¥1.27 billion, indicating a healthy liquidity position. The debt level appears manageable, supported by stable cash flows. The company’s financial health is further underscored by its ability to sustain operations without excessive leverage.

Growth Trends And Dividend Policy

Growth trends are moderate, with revenue and net income reflecting steady but not explosive expansion. The company’s dividend payout of ¥45 per share suggests a shareholder-friendly policy, though yield calculations would require current share price data. Future growth may depend on broadening its service offerings or geographic reach.

Valuation And Market Expectations

With a market cap of ¥22.59 billion, J-Lease trades at a P/E ratio derived from its diluted EPS, though exact multiples depend on the current share price. The beta of 0.792 implies lower systemic risk, potentially appealing to defensive investors. Market expectations likely center on sustained profitability rather than rapid growth.

Strategic Advantages And Outlook

J-Lease’s strategic advantages lie in its niche focus and regional expertise, though scalability remains a challenge. The outlook is stable, supported by Japan’s real estate demand, but growth may require strategic initiatives to capture larger market share. The company’s low-beta profile and consistent cash flow generation position it as a resilient player in its sector.

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