investorscraft@gmail.com

Intrinsic ValueL is B Corp (145A.T)

Previous Close¥1,070.00
Intrinsic Value
Upside potential
Previous Close
¥1,070.00

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

L is B Corp operates in the software infrastructure sector, specializing in on-site digital transformation (DX) services with a focus on its business chat platform, 'direct,' tailored for feed workers. The company targets niche productivity needs in Japan's labor-intensive industries, offering real-time communication tools to streamline workflows. Its market positioning is defined by a specialized approach to enterprise chat solutions, differentiating itself from broader SaaS providers by catering to specific operational demands in industrial and logistics environments. While the company operates in a competitive space dominated by global players, its localized expertise and industry-specific customization provide a defensible niche. The shift toward digital workplace tools in Japan supports demand for its services, though scalability beyond its core market remains a challenge.

Revenue Profitability And Efficiency

The company reported revenue of JPY 1.59 billion for FY 2024, with net income of JPY 13 million, reflecting tight margins in a competitive SaaS landscape. Operating cash flow stood at JPY 27 million, though capital expenditures of JPY -35 million indicate ongoing investments in platform development. The modest profitability suggests a focus on growth over near-term earnings, common for early-stage tech firms.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 2.66 underscores limited earnings power, typical of a company prioritizing market penetration. The balance between reinvestment and profitability is evident, with capital expenditures nearly offsetting operating cash flow. The absence of dividends aligns with a growth-oriented capital allocation strategy.

Balance Sheet And Financial Health

A strong liquidity position is highlighted by JPY 1.94 billion in cash and equivalents, against total debt of JPY 758 million. The debt-to-equity ratio appears manageable, though further details on liabilities would provide a clearer picture of leverage. The balance sheet supports continued R&D and potential expansion.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company's focus on DX services aligns with broader digital adoption trends in Japan. The dividend policy is conservative, with no dividends paid, reflecting reinvestment priorities. Future growth may hinge on scaling its niche chat solution or expanding into adjacent verticals.

Valuation And Market Expectations

With a market cap of JPY 3.96 billion, the company trades at approximately 2.5x revenue, a premium relative to profitability metrics. The beta of 0.90 suggests lower volatility than the broader market, possibly due to its niche focus. Investor expectations likely center on execution in its specialized segment rather than near-term earnings.

Strategic Advantages And Outlook

The company's strategic advantage lies in its industry-specific DX solutions, though competition from global SaaS providers poses risks. The outlook depends on its ability to deepen market penetration in Japan and potentially expand regionally. Execution in product development and customer acquisition will be critical to sustaining growth.

Sources

Company filings, market data

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