investorscraft@gmail.com

Intrinsic Value of Temairazu, Inc. (2477.T)

Previous Close¥3,070.00
Intrinsic Value
Upside potential
Previous Close
¥3,070.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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