investorscraft@gmail.com

Intrinsic ValueGMO Pepabo, Inc. (3633.T)

Previous Close¥2,064.00
Intrinsic Value
Upside potential
Previous Close
¥2,064.00

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

GMO Pepabo, Inc. operates as a consumer-focused internet services provider in Japan, structured across four key segments: Hosting, Ecommerce Support, C2C, and Community. The Hosting segment delivers domain registration and web hosting solutions, catering to individual and small business needs. The Ecommerce Support segment offers platform tools for online merchants, while the C2C segment runs a niche marketplace for handmade goods, differentiating it from broader competitors. The Community segment fosters user engagement through blogging platforms, enhancing digital interaction. As a subsidiary of GMO Internet, Inc., the company leverages its parent’s infrastructure and expertise to maintain a competitive edge in Japan’s crowded tech landscape. Its focus on specialized services, such as handmade goods marketplaces and tailored hosting, allows it to carve out a defensible niche despite competition from larger ecommerce and cloud service providers.

Revenue Profitability And Efficiency

In FY 2024, GMO Pepabo reported revenue of ¥10.92 billion, with net income of ¥591.6 million, reflecting a net margin of approximately 5.4%. Operating cash flow stood at ¥1.21 billion, indicating solid cash generation relative to earnings. Capital expenditures were modest at ¥181 million, suggesting efficient reinvestment for growth without excessive outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥112 demonstrates its ability to translate revenue into shareholder returns. With operating cash flow significantly exceeding net income, GMO Pepabo exhibits strong earnings quality. Its capital-light model, evidenced by low capex, supports high capital efficiency, allowing for reinvestment or shareholder returns.

Balance Sheet And Financial Health

GMO Pepabo maintains a robust balance sheet, with ¥2.82 billion in cash and equivalents against ¥1.19 billion in total debt, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or weathering downturns. The absence of excessive leverage underscores a conservative financial approach.

Growth Trends And Dividend Policy

The company’s revenue growth trajectory and niche market focus suggest steady, if not explosive, expansion. A dividend of ¥53 per share indicates a commitment to returning capital, supported by stable cash flows. Future growth may hinge on scaling its ecommerce and C2C segments in a competitive environment.

Valuation And Market Expectations

With a market cap of ¥8.14 billion and a beta of 0.88, GMO Pepabo is perceived as a lower-volatility player in the tech sector. Its valuation reflects modest growth expectations, aligning with its niche positioning and subsidiary status.

Strategic Advantages And Outlook

GMO Pepabo’s integration with GMO Internet provides synergies in technology and distribution. Its focus on underserved segments, like handmade goods marketplaces, offers differentiation. However, reliance on the domestic market and competition from larger platforms pose risks. The outlook remains stable, contingent on executing its niche strategy effectively.

Sources

Company filings, Bloomberg

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