investorscraft@gmail.com

Intrinsic ValueTechno Alpha Co., Ltd. (3089.T)

Previous Close¥1,256.00
Intrinsic Value
Upside potential
Previous Close
¥1,256.00

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

Techno Alpha Co., Ltd. operates as a specialized trading company with a diversified portfolio spanning semiconductor manufacturing equipment, marine machinery, and biochemistry instruments. The company serves both domestic and international markets, leveraging its expertise in importing and distributing high-tech equipment such as vacuum reflow systems, plasma cleaners, and nanoLC pumps for proteomics research. Its role as a system integrator further enhances its value proposition, offering tailored measurement and inspection solutions. Positioned in the competitive semiconductor and technology sectors, Techno Alpha differentiates itself through niche product offerings and a strong supply chain network. The company’s focus on high-growth segments like solar cell analytics and printed electronics underscores its adaptability to evolving industry trends. While its market presence is relatively modest, its diversified revenue streams and technical specialization provide resilience against sector-specific volatility.

Revenue Profitability And Efficiency

Techno Alpha reported revenue of ¥3.97 billion for FY 2024, with net income of ¥212 million, reflecting a net margin of approximately 5.4%. The diluted EPS stood at ¥120.31, indicating modest profitability. However, operating cash flow was negative at ¥-336 million, likely due to working capital pressures or timing differences in receivables. Capital expenditures were limited at ¥-56.5 million, suggesting a lean operational model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a small fraction of revenue. The negative operating cash flow raises questions about short-term liquidity management, though the absence of heavy capex implies capital efficiency in maintaining existing operations. The beta of 0.77 suggests lower volatility relative to the market, aligning with its stable but niche business lines.

Balance Sheet And Financial Health

Techno Alpha maintains a balanced financial position, with cash and equivalents of ¥449 million against total debt of ¥513 million. The debt level is manageable, given its modest market capitalization of ¥1.54 billion. The lack of significant leverage or aggressive expansion signals a conservative approach to financial management, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth trends are subdued, with no explicit revenue or profit expansion highlighted. The company pays a dividend of ¥35 per share, yielding approximately 2.3% based on its current market cap, indicating a commitment to shareholder returns despite limited growth prospects. Its focus on niche markets may limit scalability but offers stability in specialized demand.

Valuation And Market Expectations

Trading at a market cap of ¥1.54 billion, Techno Alpha’s valuation reflects its small-cap status and niche market positioning. The P/E ratio, derived from diluted EPS, suggests modest investor expectations. The low beta implies the market perceives it as a defensive play within the technology sector, with limited upside potential but reduced downside risk.

Strategic Advantages And Outlook

Techno Alpha’s strategic advantage lies in its diversified product mix and technical expertise in high-value equipment. However, its outlook is tempered by cash flow challenges and reliance on niche markets. Strengthening operational efficiency and exploring higher-margin segments could enhance long-term viability, but near-term growth is likely to remain incremental.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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