investorscraft@gmail.com

Intrinsic ValueSTUDIO ALICE Co.,Ltd. (2305.T)

Previous Close¥1,992.00
Intrinsic Value
Upside potential
Previous Close
¥1,992.00

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

STUDIO ALICE Co., Ltd. is a specialized provider of children's photography services in Japan, operating in the personal products and services sector. The company caters to milestone events such as maternity, newborn, birthdays, graduations, and traditional celebrations like Shichigosan, leveraging cultural significance to drive demand. Its revenue model combines service fees from photo shoots with ancillary sales of prints, albums, and accessories, creating a diversified income stream. The company holds a niche position in Japan's consumer cyclical market, differentiating itself through themed offerings like Disney character shoots and on-location services. With a heritage dating back to 1974, STUDIO ALICE has established brand trust and a localized operational footprint, serving families seeking high-quality commemorative photography. Its market positioning is reinforced by a comprehensive suite of services that capture life-cycle events, making it a go-to provider in a sentimental and recurring demand segment.

Revenue Profitability And Efficiency

For the fiscal year ending February 2025, STUDIO ALICE reported revenue of ¥35.6 billion, with net income of ¥1.37 billion, reflecting a net margin of approximately 3.8%. The company generated ¥6.34 billion in operating cash flow, demonstrating solid cash conversion from its asset-light studio operations. Capital expenditures of ¥2.01 billion suggest ongoing investments in studio maintenance or expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥80.38 indicates moderate earnings power relative to its market cap. With ¥19.52 billion in cash and equivalents against ¥2.52 billion in total debt, STUDIO ALICE maintains a strong liquidity position, supporting operational flexibility. The low beta of -0.05 suggests minimal correlation to broader market movements, typical for niche consumer services.

Balance Sheet And Financial Health

STUDIO ALICE’s balance sheet is robust, with cash reserves nearly eight times its total debt. This conservative leverage profile underscores financial stability. The company’s ¥34.78 billion market cap aligns with its asset base, reflecting investor confidence in its niche market strategy and cash-generative business model.

Growth Trends And Dividend Policy

The company’s dividend payout of ¥50 per share signals a commitment to shareholder returns, though growth prospects may be tempered by Japan’s demographic challenges. Revenue stability hinges on cultural demand for milestone photography, a recurring but mature market. Strategic expansions in service offerings or digital products could provide incremental growth.

Valuation And Market Expectations

Trading at a market cap of ¥34.78 billion, the company’s valuation reflects its steady cash flows and defensive positioning. The negative beta suggests investors view it as a stable, low-volatility holding, albeit with limited growth upside given its niche focus and domestic reliance.

Strategic Advantages And Outlook

STUDIO ALICE benefits from brand legacy and cultural embeddedness in Japan’s milestone photography segment. Its asset-light model and strong cash position provide resilience, though long-term growth may require diversification beyond traditional studio services. The outlook remains stable, supported by recurring demand but constrained by demographic headwinds.

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