investorscraft@gmail.com

Intrinsic ValueRecomm Co., Ltd. (3323.T)

Previous Close¥111.00
Intrinsic Value
Upside potential
Previous Close
¥111.00

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

Recomm Co., Ltd. operates in the telecommunications services sector, specializing in the lease and sale of information and communication equipment, including business phones, digital multifunction devices, and network products. The company serves both domestic and international markets, with a focus on office automation and energy-saving solutions. Its revenue model is diversified across equipment sales, leasing, and maintenance services, supplemented by robotic process automation and business process re-engineering offerings. Recomm Co. positions itself as a niche player in Japan's competitive telecommunications equipment market, leveraging its expertise in installation and maintenance to differentiate from larger competitors. The company's focus on energy-efficient products aligns with growing demand for sustainable business solutions, though its market share remains modest compared to industry leaders. Its international presence provides some geographic diversification, but Japan remains its core market.

Revenue Profitability And Efficiency

Recomm Co. reported revenue of JPY 11.69 billion for the fiscal year ending September 2024, with net income of JPY 83.94 million, reflecting thin margins in its competitive sector. Operating cash flow stood at JPY 841.61 million, indicating reasonable operational efficiency, though capital expenditures were modest at JPY -54.23 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 1.03 demonstrates modest earnings power relative to its market capitalization. With operating cash flow covering capital expenditures multiple times over, Recomm Co. maintains adequate capital efficiency, though its profitability metrics lag behind industry benchmarks, likely due to pricing pressures in its core equipment markets.

Balance Sheet And Financial Health

Recomm Co. holds JPY 2.98 billion in cash against JPY 4.83 billion in total debt, indicating a leveraged but manageable financial position. The current cash position provides liquidity, but the debt load may constrain financial flexibility, particularly given the company's modest net income and operating cash flows.

Growth Trends And Dividend Policy

With a dividend per share of JPY 1.6, the company offers a modest yield, though its growth prospects appear limited based on current capital expenditure levels. The robotic process automation segment may present future growth opportunities, but the core equipment business faces competitive pressures that could constrain revenue expansion.

Valuation And Market Expectations

At a market capitalization of JPY 5.81 billion, the company trades at approximately 0.5x revenue, reflecting market skepticism about its growth potential. The low beta of 0.455 suggests the stock is less volatile than the broader market, likely due to its small size and niche positioning.

Strategic Advantages And Outlook

Recomm Co.'s main advantages include its specialized service offerings and energy-efficient product focus, though these may not be sufficient to drive significant market share gains. The outlook remains cautious given competitive pressures, with success dependent on execution in higher-margin service segments and potential international expansion.

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