investorscraft@gmail.com

Intrinsic ValueJACCS Co., Ltd. (8584.T)

Previous Close¥4,235.00
Intrinsic Value
Upside potential
Previous Close
¥4,235.00

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

JACCS Co., Ltd. is a specialized consumer finance company operating primarily in Japan, with a diversified portfolio of credit and financial services. The company focuses on installment credit solutions for high-value purchases such as home renovations, premium jewelry, motorcycles, and household electronics, alongside niche segments like education, bridal, and healthcare financing. Its business model leverages recurring revenue streams from interest income, service fees, and insurance agency operations, positioning it as a versatile player in Japan’s competitive credit services market. JACCS differentiates itself through its multi-sector lending approach and ancillary services, including credit card issuance, leasing, and claims management. The company’s strong foothold in auto loans and leasing further enhances its market relevance, catering to both individual and commercial clients. While Japan’s aging population and regulatory environment pose challenges, JACCS’s established brand and diversified product suite provide resilience against sector-specific risks.

Revenue Profitability And Efficiency

In FY2024, JACCS reported revenue of JPY 184.8 billion, with net income reaching JPY 23.8 billion, reflecting a steady profitability margin. The diluted EPS of JPY 682.95 underscores efficient earnings distribution. However, operating cash flow was negative at JPY -98.0 billion, likely due to loan disbursements and working capital demands, while capital expenditures remained modest at JPY -8.7 billion, indicating disciplined investment.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest-bearing loan portfolio and fee-based services, with a net income margin of approximately 12.8%. Capital efficiency is tempered by high total debt of JPY 2.89 trillion, though this is typical for consumer finance firms leveraging debt to fund lending operations. The balance between yield and risk management remains critical to sustaining returns.

Balance Sheet And Financial Health

JACCS maintains a robust liquidity position with JPY 187.6 billion in cash and equivalents, providing a buffer against debt obligations. However, the elevated total debt load of JPY 2.89 trillion signals significant leverage, common in the credit services sector. The company’s ability to service debt hinges on stable cash flows from its diversified lending activities and collections efficiency.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s consumer credit demand, with niche segments like healthcare and education financing offering incremental opportunities. The dividend payout of JPY 190 per share reflects a commitment to shareholder returns, though sustainability depends on earnings stability and regulatory capital requirements. The negative operating cash flow in FY2024 warrants monitoring for long-term dividend consistency.

Valuation And Market Expectations

With a market cap of JPY 134.0 billion and a beta of 0.135, JACCS is perceived as a low-volatility play within financial services. Investors may value its steady earnings and dividend yield, though high leverage and regulatory scrutiny could temper valuation multiples. The stock’s performance will hinge on Japan’s economic recovery and consumer credit trends.

Strategic Advantages And Outlook

JACCS benefits from its diversified credit offerings and entrenched market position, though competition from digital lenders and demographic shifts pose challenges. Strategic focus on high-margin segments like auto leasing and insurance services could offset macroeconomic headwinds. Prudent risk management and regulatory compliance will be pivotal to maintaining its competitive edge in Japan’s evolving financial landscape.

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