investorscraft@gmail.com

Intrinsic ValueAlpha Group Inc. (3322.T)

Previous Close¥891.00
Intrinsic Value
Upside potential
Previous Close
¥891.00

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

Alpha Group Inc. operates at the intersection of technology and sustainability, focusing on 5G marketing, B2B innovation, and environmental solutions in Japan. The company's diversified revenue streams include mobile phone handset sales, staffing for specialty shops, office stationery mail orders, and renewable energy services such as solar power generation and LED lighting. Its niche in energy consulting and EV charging services positions it as a facilitator of Japan's green transition. Alpha Group's multi-pronged approach allows it to capitalize on Japan's push for digital transformation and sustainability, though its market share remains modest compared to larger conglomerates. The firm's specialization in mobile retail staffing and energy-efficient solutions provides a competitive edge in targeted segments, but scalability may be constrained by Japan's competitive and regulated market environment.

Revenue Profitability And Efficiency

Alpha Group reported revenue of JPY 13.75 billion for FY 2024, with net income of JPY 401.7 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at JPY 492.2 million, while capital expenditures totaled JPY -192 million, indicating restrained reinvestment. The diluted EPS of JPY 77.88 suggests moderate earnings distribution across its 5.15 million outstanding shares.

Earnings Power And Capital Efficiency

The company's earnings power appears stable but modest, with operating cash flow covering capital expenditures comfortably. However, the low net income margin suggests operational inefficiencies or high cost structures in its diversified business lines. The absence of significant leverage or aggressive expansion signals a focus on steady, rather than high-growth, capital deployment.

Balance Sheet And Financial Health

Alpha Group maintains a solid liquidity position with JPY 2.61 billion in cash and equivalents, against total debt of JPY 1.92 billion, indicating a manageable leverage profile. The balance sheet reflects a conservative approach, with no immediate solvency risks, though the debt-to-equity ratio would require further disclosure for a complete assessment.

Growth Trends And Dividend Policy

Growth appears incremental, aligned with Japan's broader economic trends in 5G adoption and sustainability. The dividend payout of JPY 18 per share suggests a shareholder-friendly policy, though the yield remains modest relative to earnings. The company's multi-sector exposure may dilute focused growth but provides resilience against sector-specific downturns.

Valuation And Market Expectations

With a market cap of JPY 2.67 billion, Alpha Group trades at a P/E ratio of approximately 6.7x, indicating modest market expectations. The negative beta of -0.127 suggests low correlation with broader market movements, possibly reflecting its niche positioning and domestic focus.

Strategic Advantages And Outlook

Alpha Group's strength lies in its hybrid model combining 5G services and sustainability, though competition in both segments is intense. The outlook hinges on Japan's regulatory support for renewable energy and digital infrastructure, but the company's small scale may limit its ability to capitalize on large-scale opportunities without strategic partnerships or acquisitions.

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