Previous Close | ¥3,070.00 |
Intrinsic Value | ¥960.21 |
Upside potential | -69% |
Data is not available at this time.
Temairazu, Inc. operates in the Internet Content & Information sector, specializing in comparison and reservation platforms for the hospitality industry. The company’s flagship product, Channel Manager TEMAIRAZU, enables hotels to manage multiple booking channels efficiently, while hikaku.com serves as a competitive comparison site for consumers. Positioned in Japan’s digital travel ecosystem, Temairazu capitalizes on the growing demand for streamlined online booking solutions, differentiating itself through integrated management tools and user-friendly interfaces. The company’s revenue model hinges on subscription fees for its channel management system and advertising or referral revenues from its comparison platform. With no direct debt and strong cash reserves, Temairazu maintains financial flexibility to expand its technological capabilities and market reach. Its strategic focus on the domestic hospitality sector positions it as a niche player in Japan’s digital transformation of travel services.
In FY 2024, Temairazu reported revenue of JPY 2.02 billion, with net income reaching JPY 976 million, reflecting a robust net margin of approximately 48%. The company’s operating cash flow stood at JPY 949 million, underscoring efficient cash generation. With zero capital expenditures, Temairazu demonstrates a capital-light model, allowing it to allocate resources toward growth initiatives or shareholder returns.
Temairazu’s diluted EPS of JPY 150.69 highlights its earnings strength, supported by high profitability and minimal debt. The absence of leverage and JPY 6.57 billion in cash reserves further enhances its capital efficiency, providing ample liquidity for strategic investments or dividend distributions. The company’s asset-light structure aligns with its scalable digital platform.
Temairazu maintains a pristine balance sheet, with no debt and JPY 6.57 billion in cash and equivalents. This strong liquidity position, coupled with consistent cash flow generation, ensures financial stability and flexibility. The company’s equity-heavy structure minimizes risk and supports future growth or M&A opportunities without reliance on external financing.
Temairazu’s growth is driven by Japan’s digital travel adoption, though specific historical trends are unavailable. The company pays a dividend of JPY 35 per share, signaling a commitment to shareholder returns. With no debt and high cash reserves, it has capacity to sustain or increase payouts while funding organic expansion.
At a market cap of JPY 21.48 billion, Temairazu trades at a P/E of approximately 22x based on FY 2024 earnings. Its beta of 1.044 suggests moderate volatility relative to the market. Investors likely price in steady growth from its niche digital travel solutions, balanced by Japan’s competitive online booking landscape.
Temairazu’s integrated platform and debt-free position provide a competitive edge in Japan’s hospitality tech sector. The company is well-positioned to benefit from increasing digital adoption in travel, though its outlook depends on sustaining innovation and market share. Its strong cash reserves offer a buffer against economic headwinds or investment needs.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |