investorscraft@gmail.com

Intrinsic ValueSKY Perfect JSAT Holdings Inc. (9412.T)

Previous Close¥2,231.00
Intrinsic Value
Upside potential
Previous Close
¥2,231.00

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

SKY Perfect JSAT Holdings Inc. operates as a key player in Asia's satellite communications and broadcasting sector, structured into Media Business and Space Business segments. The Media Business segment focuses on platform services for broadcasting, leveraging satellite and fiber optic networks to deliver content, while the Space Business provides satellite communication solutions for government and corporate clients. The company’s diversified offerings include mobile satellite services, earth observation imagery, and technical support, positioning it as an integrated provider in a niche yet critical industry. With its dual-segment approach, SKY Perfect JSAT capitalizes on both consumer and B2B demand, maintaining a competitive edge through technological infrastructure and regional expertise. Its strategic focus on satellite-based solutions aligns with growing demand for reliable communication networks in remote and underserved areas, reinforcing its market leadership in Japan and expanding influence across Asia.

Revenue Profitability And Efficiency

For FY2025, SKY Perfect JSAT reported revenue of JPY 123.7 billion, with net income of JPY 19.1 billion, reflecting a stable profitability margin. Operating cash flow stood at JPY 42.4 billion, indicating efficient cash generation, though capital expenditures of JPY 23.9 billion suggest ongoing investments in infrastructure. The company’s ability to maintain positive cash flow amid significant capex underscores operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 67.43 highlights the company’s earnings strength, supported by a disciplined capital structure. With JPY 78.6 billion in cash and equivalents against JPY 55.2 billion in total debt, SKY Perfect JSAT maintains a balanced leverage profile, ensuring flexibility for growth initiatives while mitigating financial risk.

Balance Sheet And Financial Health

The balance sheet remains robust, with liquidity bolstered by JPY 78.6 billion in cash and equivalents. Total debt of JPY 55.2 billion is manageable relative to equity and operating cash flows, reflecting prudent financial management. The company’s net cash position provides a cushion for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

SKY Perfect JSAT’s growth is driven by demand for satellite communication and broadcasting services, particularly in Asia. The company’s dividend per share of JPY 27 signals a commitment to shareholder returns, supported by consistent earnings and cash flow. Future growth may hinge on expanding satellite capacity and diversifying service offerings in emerging markets.

Valuation And Market Expectations

With a market cap of JPY 335.8 billion and a beta of 0.067, the stock exhibits low volatility relative to the market. Investors likely value the company’s stable cash flows and niche market position, though growth expectations may be tempered by the capital-intensive nature of the industry.

Strategic Advantages And Outlook

SKY Perfect JSAT’s strategic advantages lie in its integrated satellite and media infrastructure, serving both commercial and government clients. The outlook remains positive, supported by regional demand for reliable communication solutions, though competition and technological shifts warrant ongoing innovation. The company’s focus on high-margin services and operational efficiency positions it well for sustained performance.

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