investorscraft@gmail.com

Intrinsic ValueJPMorgan Japan Small Cap Growth & Income plc (JSGI.L)

Previous Close£3.22
Intrinsic Value
Upside potential
Previous Close
£3.22

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

JPMorgan Japan Small Cap Growth & Income plc is a UK-domiciled investment trust focused on small and mid-cap Japanese equities. Managed by JPMorgan Asset Management, the fund targets long-term capital growth and income by investing in undervalued or high-growth potential companies across diversified sectors in Japan. Its benchmark, the Citigroup Equity Japan Extended Market Index, reflects its emphasis on smaller companies, which often exhibit higher growth potential but also greater volatility. The fund’s strategy leverages JPMorgan’s deep regional expertise and active management to identify mispriced opportunities in a market known for inefficiencies. By concentrating on smaller firms, the trust differentiates itself from broader Japan-focused funds, offering investors niche exposure to dynamic segments of the Japanese economy. This approach positions it as a specialized vehicle for investors seeking targeted access to Japan’s smaller companies while benefiting from professional stock selection and risk management.

Revenue Profitability And Efficiency

The trust reported revenue of 10.36 million GBp and net income of 9.17 million GBp for FY 2024, reflecting efficient cost management and a strong focus on income generation. With diluted EPS of 0.17 GBp, the fund demonstrates consistent profitability, supported by its diversified portfolio and active management. Operating cash flow of 913,000 GBp indicates stable liquidity, though capital expenditures are negligible, typical for an investment trust.

Earnings Power And Capital Efficiency

The fund’s earnings power is underscored by its ability to generate substantial net income relative to its revenue base, highlighting effective portfolio selection and cost control. Its capital efficiency is evident in the absence of significant capital expenditures, allowing returns to flow directly to shareholders. The trust’s focus on smaller Japanese companies provides a unique earnings profile, balancing growth potential with income stability.

Balance Sheet And Financial Health

With cash and equivalents of 3.08 million GBp and total debt of 16.74 million GBp, the trust maintains a conservative leverage profile. The balance sheet reflects prudent financial management, ensuring liquidity for opportunistic investments while managing liabilities. The absence of capital expenditures further supports financial flexibility, aligning with the fund’s income-oriented mandate.

Growth Trends And Dividend Policy

The trust’s growth is tied to the performance of Japan’s small and mid-cap equity market, which offers higher growth potential but also volatility. A dividend per share of 0.071 GBp underscores its income focus, appealing to investors seeking both capital appreciation and yield. The fund’s long-term strategy aims to balance growth with consistent income distribution.

Valuation And Market Expectations

With a market cap of approximately 1.74 million GBp and a beta of 1.27, the trust is positioned as a higher-risk, higher-reward investment within the Japanese equity space. Its valuation reflects investor expectations for outperformance in the small-cap segment, supported by JPMorgan’s active management and regional expertise.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its specialized focus on Japanese small-caps and JPMorgan’s seasoned management team. The outlook remains tied to Japan’s economic recovery and corporate reforms, which could benefit smaller companies. While market volatility poses risks, the fund’s active approach and income focus provide a resilient framework for long-term growth.

Sources

Company filings, JPMorgan Asset Management disclosures

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