investorscraft@gmail.com

Intrinsic ValueDemae-Can Co.,Ltd (2484.T)

Previous Close¥135.00
Intrinsic Value
Upside potential
Previous Close
¥135.00

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

Demae-Can Co., Ltd. operates in Japan's competitive online food delivery sector through its platform, Demae-can. The company specializes in delivering a diverse range of food options, including pizza, bento boxes, sushi, and alcoholic beverages, catering to both individual and corporate clients. Unlike global competitors, Demae-Can focuses exclusively on the domestic market, leveraging local partnerships with restaurants and suppliers to ensure timely and reliable service. The company's revenue model is primarily commission-based, earning fees from restaurants for orders placed through its platform. Despite its niche focus, Demae-Can faces intense competition from larger international players and local rivals, which has pressured its market share and profitability. The company’s ability to differentiate through localized service and partnerships remains critical to its positioning in Japan's crowded food delivery landscape.

Revenue Profitability And Efficiency

Demae-Can reported revenue of JPY 50.4 billion for FY 2024, reflecting its operational scale in Japan's food delivery market. However, the company posted a net loss of JPY 3.7 billion, highlighting ongoing challenges in achieving profitability. Operating cash flow was negative at JPY 4.6 billion, indicating significant cash burn, likely due to high customer acquisition costs and competitive pricing pressures. The absence of capital expenditures suggests limited investment in growth initiatives during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 28.18 underscores its current lack of earnings power. With no debt and JPY 34.5 billion in cash and equivalents, Demae-Can maintains a strong liquidity position, but its negative operating cash flow raises concerns about long-term capital efficiency. The lack of profitability despite substantial revenue indicates inefficiencies in cost management or pricing strategies.

Balance Sheet And Financial Health

Demae-Can’s balance sheet is debt-free, with JPY 34.5 billion in cash and equivalents, providing a cushion against operational losses. The absence of leverage is a positive, but the company’s negative cash flow from operations suggests it may need to raise additional capital if losses persist. The strong liquidity position mitigates immediate solvency risks but does not address underlying profitability challenges.

Growth Trends And Dividend Policy

The company has not paid dividends, reflecting its focus on preserving cash amid ongoing losses. Growth trends are unclear, as the lack of capital expenditures may indicate a strategic pause or limited expansion opportunities. The competitive dynamics in Japan’s food delivery market could further constrain growth unless Demae-Can can differentiate its offerings or improve operational efficiency.

Valuation And Market Expectations

With a market cap of JPY 26.3 billion, Demae-Can trades at a significant discount to revenue, reflecting investor skepticism about its path to profitability. The beta of 1.112 suggests moderate volatility relative to the broader market, likely tied to sector-specific risks. Market expectations appear subdued, given the company’s persistent losses and competitive pressures.

Strategic Advantages And Outlook

Demae-Can’s localized focus and partnerships provide a niche advantage, but its outlook remains uncertain due to intense competition and profitability challenges. Strategic initiatives to reduce costs or enhance service differentiation could improve its position, but execution risks are high. The company’s strong liquidity offers time to pivot, but sustained losses may erode investor confidence if not addressed.

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