investorscraft@gmail.com

Intrinsic ValueE-SUPPORTLINK, Ltd. (2493.T)

Previous Close¥996.00
Intrinsic Value
Upside potential
Previous Close
¥996.00

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

E-SUPPORTLINK, Ltd. operates at the intersection of agriculture and technology, providing specialized IT solutions to optimize the distribution and management of fresh produce. The company’s core offerings include cloud-based systems like Fresh MD for perishable goods ordering and payment, as well as inventory management tools tailored to the fruit and vegetable industry. By serving producers, agricultural cooperatives, and retailers, E-SUPPORTLINK addresses inefficiencies in the perishable goods supply chain, leveraging technology to reduce waste and improve traceability. Its niche focus on agricultural IT solutions differentiates it from broader tech service providers, positioning it as a key enabler for modernization in Japan’s fresh food distribution sector. The company’s systems, such as the pesticide search tool and farm story platform, further enhance its value proposition by supporting sustainable farming practices and data-driven decision-making. Despite its specialized market, E-SUPPORTLINK faces competition from larger enterprise software providers expanding into agri-tech, requiring continuous innovation to maintain its edge.

Revenue Profitability And Efficiency

In FY 2024, E-SUPPORTLINK reported revenue of ¥5.41 billion, with net income of ¥135.3 million, reflecting modest profitability in a competitive sector. The diluted EPS of ¥30.57 indicates stable earnings per share, though operating cash flow was negative at ¥-219.9 million, likely due to investments in technology and infrastructure. Capital expenditures of ¥-417.1 million suggest ongoing commitments to product development and system enhancements.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its narrow market focus and operational costs, as evidenced by its modest net income margin. However, its asset-light model, supported by cloud-based services, allows for scalable revenue streams without significant physical infrastructure. The negative operating cash flow raises questions about short-term liquidity, but its cash reserves of ¥1.85 billion provide a buffer for continued R&D and market expansion.

Balance Sheet And Financial Health

E-SUPPORTLINK maintains a solid balance sheet with ¥1.85 billion in cash and equivalents against total debt of ¥496.4 million, indicating a healthy liquidity position. The low debt level relative to cash reserves suggests minimal financial leverage, reducing risk in volatile market conditions. This conservative financial structure supports the company’s ability to fund growth initiatives without overreliance on external financing.

Growth Trends And Dividend Policy

Growth prospects hinge on broader adoption of its niche IT solutions in Japan’s agricultural and retail sectors. The company’s dividend payout of ¥5 per share reflects a cautious approach to capital allocation, prioritizing reinvestment over shareholder returns. Given its negative operating cash flow, dividend sustainability may depend on improving profitability and cash generation in future periods.

Valuation And Market Expectations

With a market cap of ¥4.45 billion, E-SUPPORTLINK trades at a valuation reflective of its specialized, small-cap status. The negative beta of -0.062 suggests low correlation with broader market movements, potentially appealing to investors seeking agri-tech exposure. However, the company’s growth trajectory will likely determine whether it can justify higher multiples in the future.

Strategic Advantages And Outlook

E-SUPPORTLINK’s strategic advantage lies in its deep industry expertise and tailored solutions for perishable goods supply chains. The outlook depends on its ability to scale its platforms and penetrate adjacent markets, such as sustainable agriculture and food traceability. Success will require balancing innovation with cost discipline to achieve sustained profitability and cash flow positivity.

Sources

Company description, financial data from public filings, and market data from JPX.

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