investorscraft@gmail.com

Intrinsic ValueHatch Work Co Ltd (148A.T)

Previous Close¥1,970.00
Intrinsic Value
Upside potential
Previous Close
¥1,970.00

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

Hatch Work Co Ltd operates in the specialty business services sector, focusing on niche digital solutions for parking and workspace management. The company's flagship product, 'At Parking,' is a monthly parking search portal that connects users with available parking spaces, while 'At Parking Cloud' provides online management support for parking operators. Additionally, 'At Business Center' offers rental meeting room services, catering to small businesses and professionals seeking flexible workspace solutions. The company's revenue model is primarily subscription-based, leveraging digital platforms to streamline operations for both parking providers and workspace users. Hatch Work positions itself as a facilitator of urban mobility and flexible work environments, addressing the growing demand for efficient resource utilization in Japan's congested cities. Its market position is bolstered by its specialized focus, differentiating it from broader real estate or mobility platforms.

Revenue Profitability And Efficiency

Hatch Work reported revenue of JPY 2.37 billion for FY 2024, with net income of JPY 130.95 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 21.13 million, indicating operational efficiency, though capital expenditures were minimal at JPY -1.02 million, suggesting limited reinvestment in physical assets. The company's ability to generate positive earnings despite its niche focus underscores its lean operational model.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 70.88 highlights its earnings power relative to its share count. With a market capitalization of JPY 3.96 billion, Hatch Work demonstrates capital efficiency, as its revenue and net income are generated with relatively low debt levels. The absence of significant capital expenditures further emphasizes its asset-light business approach.

Balance Sheet And Financial Health

Hatch Work maintains a strong liquidity position, with cash and equivalents of JPY 1.47 billion, providing a solid buffer against operational risks. Total debt of JPY 527.29 million is manageable relative to its cash reserves, indicating a healthy balance sheet. The company's financial stability is further supported by its positive net income and operating cash flow.

Growth Trends And Dividend Policy

Growth appears steady but not aggressive, with revenue and profitability metrics reflecting a stable trajectory. The company does not currently pay dividends, opting instead to retain earnings for potential reinvestment or operational flexibility. This aligns with its focus on maintaining liquidity and supporting its digital platform offerings.

Valuation And Market Expectations

With a beta of -0.005, Hatch Work exhibits low correlation to broader market movements, suggesting it is perceived as a defensive play. Its valuation reflects investor confidence in its niche market positioning and stable cash generation, though its growth prospects may be limited by the specialized nature of its services.

Strategic Advantages And Outlook

Hatch Work's strategic advantage lies in its targeted digital solutions for parking and workspace management, addressing specific urban challenges in Japan. The outlook remains stable, with potential growth tied to increased adoption of its platforms. However, scalability may be constrained by the niche nature of its services unless it diversifies or expands geographically.

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