investorscraft@gmail.com

Intrinsic ValueJBCC Holdings Inc. (9889.T)

Previous Close¥1,486.00
Intrinsic Value
Upside potential
Previous Close
¥1,486.00

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

JBCC Holdings Inc. operates as a specialized IT services provider in Japan, offering a comprehensive suite of solutions including consulting, application and system development, operational support, and outsourcing. The company differentiates itself through integrated service offerings, combining software development, cloud services, and customized hardware solutions to meet diverse client needs. Its focus on end-to-end IT infrastructure support positions it as a reliable partner for businesses seeking scalable and efficient technology solutions. JBCC Holdings serves a broad clientele across industries, leveraging its long-standing expertise since its founding in 1964. The company’s market position is reinforced by its ability to provide tailored IT staffing services, addressing Japan’s growing demand for skilled technology professionals. While it operates in a competitive sector dominated by larger players, JBCC’s niche focus on mid-market clients and localized service delivery allows it to maintain steady demand. The firm’s headquarters in Tokyo further strengthens its proximity to key commercial hubs, supporting client retention and regional expansion.

Revenue Profitability And Efficiency

In FY 2024, JBCC Holdings reported revenue of JPY 65.2 billion, with net income of JPY 3.2 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 1.2 billion, though capital expenditures were modest at JPY 104 million, indicating disciplined spending. The company’s profitability metrics suggest stable operational efficiency within the competitive IT services landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 203.41 underscores its ability to generate earnings despite sector-wide margin pressures. With minimal debt (JPY 102 million) and a cash reserve of JPY 9.9 billion, JBCC maintains strong capital efficiency, allowing flexibility for reinvestment or shareholder returns. Its low beta (0.177) further indicates resilience to market volatility.

Balance Sheet And Financial Health

JBCC Holdings exhibits a robust balance sheet, with cash and equivalents nearly 100 times its total debt. This conservative leverage profile, combined with positive operating cash flow, underscores its financial stability. The company’s liquidity position provides a cushion for strategic initiatives or economic downturns.

Growth Trends And Dividend Policy

While growth trends are not explicitly detailed, the dividend payout of JPY 66.25 per share signals a commitment to returning capital to shareholders. The absence of significant capex suggests a mature business model prioritizing steady cash generation over aggressive expansion.

Valuation And Market Expectations

With a market cap of JPY 84.8 billion, the company trades at a P/E multiple of approximately 26.6x, reflecting investor confidence in its niche IT services focus. The low beta implies expectations of stable performance, albeit with limited growth upside.

Strategic Advantages And Outlook

JBCC’s strategic advantages lie in its diversified service portfolio and localized expertise, which mitigate client concentration risks. The outlook remains stable, supported by Japan’s ongoing digital transformation, though competition and pricing pressures may constrain margin expansion.

Sources

Company filings, market 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