investorscraft@gmail.com

Intrinsic ValuePlanet, Inc. (2391.T)

Previous Close¥1,236.00
Intrinsic Value
Upside potential
Previous Close
¥1,236.00

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

Planet, Inc. operates as a specialized provider of electronic data interchange (EDI) services in Japan, facilitating standardized digital transactions for ordering, shipping, billing, and payments across supply chains. The company serves manufacturers, wholesalers, and retailers, offering solutions like Basic EDI, MITEOS, and Web Ordering to streamline B2B commerce. Its proprietary databases, such as the Business Partner Database and Product Database, enhance interoperability by centralizing critical business and product information. Positioned in the competitive IT services sector, Planet differentiates itself through deep domain expertise in EDI, a niche yet essential component of Japan’s digitized supply chain infrastructure. The company’s focus on transactional efficiency and data standardization aligns with broader industry trends toward automation and seamless enterprise connectivity. While its market is concentrated domestically, Planet maintains a defensible position due to high switching costs and entrenched relationships with manufacturers and distributors in sectors like cosmetics, pet supplies, and OTC pharmaceuticals.

Revenue Profitability And Efficiency

Planet reported revenue of JPY 3.17 billion for FY2024, with net income of JPY 458 million, reflecting a net margin of approximately 14.4%. The company’s operating cash flow of JPY 625 million underscores solid cash generation, supported by minimal capital expenditures (JPY -2 million). This efficiency suggests a capital-light model with high scalability in its core EDI services.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 69.09 demonstrates consistent earnings power, while its debt-free balance sheet (JPY 0 total debt) and JPY 2.68 billion cash reserve highlight prudent capital management. Planet’s ability to sustain profitability without leverage indicates strong operational discipline and low reinvestment needs.

Balance Sheet And Financial Health

Planet’s financial health is robust, with no debt and cash equivalents representing 32% of its market capitalization. The absence of leverage and substantial liquidity position the company to weather economic downturns or invest opportunistically in growth initiatives, though its conservative balance sheet may limit aggressive expansion.

Growth Trends And Dividend Policy

Growth appears steady but modest, aligned with Japan’s mature EDI market. The company’s JPY 43 per share dividend implies a payout ratio of ~62%, signaling a commitment to shareholder returns. However, the lack of significant revenue growth or capex suggests limited near-term expansion prospects beyond organic adoption of its existing services.

Valuation And Market Expectations

At a market cap of JPY 8.37 billion, Planet trades at ~2.6x revenue and ~18x net income, reflecting a premium for its profitability and cash-rich profile. The low beta (0.152) indicates minimal correlation to broader market volatility, typical of niche service providers with stable demand.

Strategic Advantages And Outlook

Planet’s entrenched position in Japan’s EDI ecosystem and asset-light model provide resilience, but reliance on domestic markets and slow digitization adoption in SMEs may cap upside. Strategic opportunities include cross-selling database services or expanding into adjacent automation tools, though execution risks persist given the company’s conservative financial posture.

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