investorscraft@gmail.com

Intrinsic Value of Japan Ecosystem Co., Ltd. (9249.T)

Previous Close¥1,517.00
Intrinsic Value
Upside potential
Previous Close
¥1,517.00

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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