investorscraft@gmail.com

Intrinsic ValueJGC Holdings Corporation (1963.T)

Previous Close¥2,162.50
Intrinsic Value
Upside potential
Previous Close
¥2,162.50

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

JGC Holdings Corporation operates as a global engineering, procurement, and construction (EPC) firm specializing in energy, chemicals, and infrastructure projects. The company serves high-demand sectors such as petroleum refining, LNG, petrochemicals, and environmental solutions, leveraging its expertise in large-scale plant design and construction. Its diversified portfolio includes functional materials manufacturing, catering to niche markets like catalysts, colloidal silica, and semiconductor materials. JGC maintains a strong presence in Japan, Southeast Asia, and the Middle East, positioning itself as a key player in energy transition projects and sustainable industrial solutions. The firm’s dual-segment approach—combining EPC services with high-margin specialty chemicals—enhances resilience against cyclical downturns in core markets. Its long-standing relationships with national oil companies and industrial clients reinforce its competitive edge in securing large contracts. While facing stiff competition from global EPC peers, JGC differentiates through integrated project delivery and technological innovation in decarbonization and hydrogen infrastructure.

Revenue Profitability And Efficiency

In FY2024, JGC reported revenue of JPY 832.6 billion, reflecting its scale in global EPC projects. However, net income stood at a loss of JPY 7.8 billion, impacted by cost overruns or project delays. Operating cash flow of JPY 11.1 billion suggests moderate liquidity generation, though capital expenditures of JPY 13.5 billion indicate ongoing investments in capacity or technology. The negative EPS of JPY 32.48 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the FY2024 net loss, though its diversified revenue streams—particularly in high-margin functional materials—could support recovery. Capital efficiency metrics are subdued, with negative net income overshadowing operating cash flow. The EPC segment’s project-based revenue model introduces volatility, while the functional materials division may offer steadier margins.

Balance Sheet And Financial Health

JGC maintains a robust balance sheet with JPY 325 billion in cash and equivalents, providing liquidity against JPY 39.3 billion in total debt. The low leverage ratio signals financial flexibility, though the FY2024 loss warrants scrutiny of future project execution risks. The strong cash position supports dividend payments and potential reinvestment in growth initiatives.

Growth Trends And Dividend Policy

Despite the FY2024 loss, JGC’s dividend of JPY 40 per share reflects commitment to shareholder returns. Growth hinges on securing large-scale energy transition projects and expanding its functional materials segment. Geographic diversification and focus on decarbonization technologies could drive long-term revenue recovery, though near-term trends depend on contract wins and margin stabilization.

Valuation And Market Expectations

At a market cap of JPY 278 billion, JGC trades at a depressed valuation, likely reflecting its FY2024 loss and sector-wide headwinds. The low beta (0.015) suggests limited correlation to broader markets, possibly due to its project-driven revenue model. Investors may be pricing in a turnaround contingent on improved project execution and energy transition demand.

Strategic Advantages And Outlook

JGC’s strengths lie in its technical expertise, global project footprint, and dual-segment diversification. The outlook depends on its ability to capitalize on LNG and hydrogen infrastructure demand while mitigating execution risks. Success in high-growth markets like Southeast Asia and functional materials could offset cyclical EPC pressures, positioning the firm for a potential rebound.

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