investorscraft@gmail.com

Intrinsic ValueGiG Works Inc. (2375.T)

Previous Close¥218.00
Intrinsic Value
Upside potential
Previous Close
¥218.00

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

GiG Works Inc. operates in Japan's information technology services sector, offering a diversified portfolio that includes marketing and communication services, field support, and contact center operations. The company's core revenue model is built on service contracts, spanning sales agency support, call center operations, and systems engineering development. It also engages in software development, real estate services, and e-commerce, reflecting a broad but integrated approach to IT-enabled business solutions. GiG Works has positioned itself as a versatile service provider, leveraging its expertise in both traditional IT support and emerging technologies like blockchain-based applications under its WEB3 services. The company’s shift from ThreePro Group to GiG Works in 2019 underscores its strategic pivot toward digital transformation and innovation. While it operates in a competitive landscape dominated by larger IT service firms, its niche focus on bundled solutions and regional market penetration provides differentiation. However, its broad service mix may dilute operational focus compared to specialized peers.

Revenue Profitability And Efficiency

In FY 2024, GiG Works reported revenue of JPY 25.4 billion but recorded a net loss of JPY 725.6 million, with diluted EPS at -JPY 36.66. Operating cash flow was negative at JPY 452.8 million, reflecting challenges in converting revenue to profitability. Capital expenditures were modest at JPY 72.4 million, suggesting limited reinvestment in growth initiatives during the period.

Earnings Power And Capital Efficiency

The company's negative net income and operating cash flow indicate strained earnings power, likely due to cost inefficiencies or competitive pressures. With a diluted EPS deeply in negative territory, capital efficiency appears suboptimal, though the low beta (0.097) suggests minimal sensitivity to market volatility, potentially appealing to risk-averse investors.

Balance Sheet And Financial Health

GiG Works holds JPY 1.74 billion in cash and equivalents against total debt of JPY 2.43 billion, indicating a leveraged position. The debt-to-equity ratio is not explicitly provided, but the proximity of cash to debt levels raises liquidity concerns, particularly given negative operating cash flow.

Growth Trends And Dividend Policy

Despite its loss-making position, the company maintained a nominal dividend of JPY 1 per share, possibly to signal stability. Growth prospects hinge on its WEB3 initiatives and e-commerce services, though recent financials suggest execution risks. The lack of positive earnings or cash flow trends complicates near-term growth visibility.

Valuation And Market Expectations

With a market cap of JPY 4.54 billion, the company trades at a low multiple relative to revenue, reflecting skepticism about its profitability turnaround. The minimal beta implies muted market expectations, with investors likely awaiting clearer signs of operational improvement.

Strategic Advantages And Outlook

GiG Works' diversification across IT services and emerging technologies offers flexibility, but execution remains critical. Its real estate and consulting segments may provide stability, while WEB3 initiatives represent high-risk, high-reward opportunities. The outlook depends on cost restructuring and successful monetization of newer ventures, though current financials warrant caution.

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