investorscraft@gmail.com

Intrinsic ValueJapan Warranty Support Co., Ltd. (7386.T)

Previous Close¥3,345.00
Intrinsic Value
Upside potential
Previous Close
¥3,345.00

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

Japan Warranty Support Co., Ltd. operates in the specialty business services sector, focusing on extended warranty solutions for residential housing equipment. The company provides repair support services, ensuring homeowners have reliable coverage for essential household systems. As a subsidiary of Japan Best Rescue System Co., Ltd., it leverages its parent company’s expertise to deliver specialized warranty products, positioning itself as a niche player in Japan’s home maintenance market. The company’s revenue model is built on warranty service contracts, generating recurring income through long-term customer agreements. Its market position is strengthened by Japan’s aging housing stock and increasing demand for maintenance services, creating steady demand for its offerings. Unlike broader warranty providers, Japan Warranty Support focuses exclusively on residential equipment, allowing it to develop deep technical expertise and customer trust in this segment. The company’s competitive edge lies in its targeted approach and affiliation with a well-established parent company, which enhances its credibility in a fragmented industry.

Revenue Profitability And Efficiency

Japan Warranty Support reported revenue of ¥1.98 billion for the fiscal year ending September 2024, with net income of ¥597.9 million, reflecting a healthy net margin of approximately 30%. Operating cash flow stood at ¥682.4 million, supported by minimal capital expenditures (-¥613,000), indicating strong cash generation efficiency. The absence of debt further underscores the company’s stable financial execution.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with net income accounting for a significant portion of revenue. Its capital efficiency is evident in its high cash balance (¥7.96 billion) and zero debt, allowing for flexibility in strategic investments or shareholder returns. The lack of diluted EPS data suggests a simple capital structure, though further details on share count would enhance clarity.

Balance Sheet And Financial Health

Japan Warranty Support maintains a pristine balance sheet, with ¥7.96 billion in cash and equivalents and no debt. This conservative financial structure provides ample liquidity and reduces risk, positioning the company to weather economic downturns or invest in growth initiatives without leverage constraints. The strong cash position also supports its dividend policy.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s residential maintenance market, which benefits from an aging housing infrastructure. Its dividend payout of ¥20 per share reflects a commitment to returning capital to shareholders, though the absence of shares outstanding data limits precise yield calculations. Future growth may depend on expanding service offerings or geographic reach within Japan.

Valuation And Market Expectations

With a market capitalization of ¥8.49 billion and a beta of 0.34, Japan Warranty Support is viewed as a low-volatility investment. The company’s valuation reflects its stable cash flows and niche market position, though limited public data on peer comparisons or growth projections restricts a deeper analysis of market expectations.

Strategic Advantages And Outlook

Japan Warranty Support’s strategic advantages include its specialized focus, debt-free balance sheet, and affiliation with Japan Best Rescue System. The outlook remains stable, supported by consistent demand for residential warranty services. However, growth may require diversification or technological integration to address competitive pressures in Japan’s evolving home services sector.

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