Previous Close | ¥1,517.00 |
Intrinsic Value | ¥9,810.72 |
Upside potential | +547% |
Data is not available at this time.
Japan Ecosystem Co., Ltd. operates across diverse sectors, including environmental solutions, transportation infrastructure, and entertainment services, positioning itself as a multifaceted player in Japan's industrial and public service markets. The company’s core revenue streams stem from wastewater purification technologies, industrial solar power generation, and totalizator systems for public stadiums, alongside maintenance services for telecommunications and expressways. Its diversified portfolio allows it to capitalize on Japan’s push for sustainable infrastructure and digital transformation. The company’s niche expertise in specialized maintenance—ranging from traffic regulation to disaster recovery—grants it a stable foothold in public-sector contracts. Additionally, its involvement in bicycle racing services and real estate brokerage adds supplementary revenue layers. While not a market leader in any single segment, its broad operational scope mitigates sector-specific risks and aligns with Japan’s long-term infrastructure and environmental goals.
In FY2024, Japan Ecosystem reported revenue of ¥9.3 billion, with net income of ¥623 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥510 million, though significant capital expenditures (¥1.8 billion) indicate ongoing investments in infrastructure and technology. The company’s diluted EPS of ¥217.5 suggests efficient earnings distribution across its 8.4 million outstanding shares.
The company’s earnings power is supported by recurring revenue from maintenance contracts and public-sector projects, though its capital efficiency is tempered by high capex. The negative free cash flow (operating cash flow minus capex) highlights reinvestment needs, which may constrain short-term liquidity but could bolster long-term growth in infrastructure and environmental services.
Japan Ecosystem’s balance sheet shows ¥966 million in cash against ¥1.93 billion in total debt, indicating moderate leverage. The debt level is manageable given its steady cash flows, but the limited cash buffer warrants caution. Its beta of 0.237 suggests low volatility relative to the market, aligning with its defensive business mix.
Growth appears incremental, driven by Japan’s infrastructure modernization and environmental regulations. The company pays a dividend of ¥28.86 per share, offering a modest yield, likely appealing to income-focused investors. However, dividend sustainability depends on stabilizing capex and improving free cash flow.
With a market cap of ¥13.3 billion, the company trades at a P/E multiple of approximately 21.3x, reflecting moderate expectations. Its niche market positioning and low beta may attract investors seeking defensive exposure to Japan’s infrastructure and green energy sectors.
Japan Ecosystem’s strategic advantage lies in its diversified service offerings and entrenched role in public infrastructure. The outlook hinges on Japan’s infrastructure spending and regulatory tailwinds, though execution risks in balancing capex and profitability remain key monitorables.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |