investorscraft@gmail.com

Intrinsic ValueJMS Co.,Ltd. (7702.T)

Previous Close¥438.00
Intrinsic Value
Upside potential
Previous Close
¥438.00

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

JMS Co., Ltd. operates as a specialized manufacturer and distributor of medical devices and pharmaceuticals, primarily serving Japan and international markets. The company’s product portfolio spans infusion and transfusion therapy, hemodialysis, cardiovascular therapy, and general medical supplies, positioning it as a diversified player in the medical instruments and supplies sector. Its offerings include high-frequency tube sealers, dialysis machines, and safety venous catheters, catering to hospitals, clinics, and dialysis centers. JMS maintains a competitive edge through its vertically integrated manufacturing capabilities and long-standing relationships with healthcare providers. The company’s focus on safety and efficiency in medical devices aligns with global healthcare trends, though it faces competition from larger multinational medtech firms. With a heritage dating back to 1947, JMS leverages its deep industry expertise to sustain its niche market position while exploring growth in emerging markets and innovative therapeutic areas.

Revenue Profitability And Efficiency

JMS reported revenue of JPY 65.3 billion for FY 2024, reflecting its established presence in medical devices. However, the company recorded a net loss of JPY 36 million, with diluted EPS at -JPY 1.47, indicating margin pressures. Operating cash flow stood at JPY 3.1 billion, suggesting operational liquidity, while capital expenditures of JPY 2.6 billion highlight ongoing investments in production and R&D.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore challenges in profitability, likely due to cost inflation or competitive pricing. Operating cash flow remains positive, but the modest figure relative to revenue implies constrained capital efficiency. The company’s ability to reinvest in innovation while managing costs will be critical to improving earnings power.

Balance Sheet And Financial Health

JMS holds JPY 10.3 billion in cash and equivalents, providing liquidity against total debt of JPY 26.9 billion. The debt load is significant, but manageable given the stable cash flow. The balance sheet reflects a cautious approach, with leverage balanced by tangible assets in manufacturing and distribution infrastructure.

Growth Trends And Dividend Policy

Despite the net loss, JMS maintained a dividend of JPY 17 per share, signaling commitment to shareholder returns. Growth prospects hinge on expanding its dialysis and cardiovascular therapy segments, though near-term headwinds may persist. The dividend yield remains a key attraction for income-focused investors.

Valuation And Market Expectations

With a market cap of JPY 104.1 billion and a beta of 0.37, JMS is viewed as a low-volatility healthcare stock. The valuation reflects muted expectations amid profitability challenges, but potential upside exists if operational improvements materialize.

Strategic Advantages And Outlook

JMS benefits from its niche expertise and diversified product lines, but must address cost structures to restore profitability. Long-term opportunities lie in aging demographics and demand for dialysis products, though execution risks remain. The outlook is cautiously optimistic, contingent on margin recovery and debt management.

Sources

Company filings, Tokyo Stock Exchange 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