investorscraft@gmail.com

Intrinsic ValueAplix Corporation (3727.T)

Previous Close¥197.00
Intrinsic Value
Upside potential
Previous Close
¥197.00

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

Aplix Corporation operates in Japan's technology sector, focusing on IoT platforms, engineering services, and mobile virtual network operations (MVNO). The company's core revenue model is driven by its MyBeacon Bluetooth smart products, Neutrix Cloud storage, and AI-driven solutions like AORINO. Its diversified portfolio includes workflow management tools (Next set), IoT data services (unio), and mobile connectivity solutions (THE WiFi), positioning it as a niche player in Japan's competitive tech landscape. Aplix leverages its long-standing expertise in connectivity and cloud services to serve corporate clients, emphasizing efficiency and scalability. The company’s HARPS platform, which monitors water purifier usage, highlights its ability to innovate in IoT applications. While smaller than global tech giants, Aplix maintains a stable market presence through specialized B2B solutions and recurring revenue streams from cloud and subscription services.

Revenue Profitability And Efficiency

Aplix reported revenue of JPY 3.7 billion for FY 2024, with net income of JPY 157 million, reflecting modest profitability. Operating cash flow stood at JPY 317 million, supported by efficient working capital management. Capital expenditures were minimal (JPY -1 million), indicating a lean operational approach. The company’s diluted EPS of JPY 7.17 suggests stable earnings per share, though margins remain constrained by competitive pressures in the IoT and cloud sectors.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified IoT and cloud services, which generate recurring revenue. With JPY 1.32 billion in cash and equivalents against JPY 551 million in total debt, Aplix maintains a conservative capital structure. Its low beta (0.354) indicates relative stability, though growth in earnings may be limited without significant expansion in high-margin segments.

Balance Sheet And Financial Health

Aplix’s balance sheet is solid, with cash reserves exceeding total debt, providing liquidity flexibility. Total debt of JPY 551 million is manageable relative to its JPY 3.3 billion market cap. The absence of substantial capex suggests a focus on maintaining financial health rather than aggressive expansion, which aligns with its niche market strategy.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with revenue and net income reflecting incremental progress. The company pays a dividend of JPY 7 per share, signaling a commitment to shareholder returns despite its smaller scale. Future growth may hinge on scaling its IoT platforms or expanding its MVNO business, though competition in these areas is intense.

Valuation And Market Expectations

With a market cap of JPY 3.3 billion, Aplix trades at a modest valuation, reflecting its niche positioning and moderate growth prospects. The low beta suggests investors view it as a stable, lower-risk tech play. Market expectations likely center on steady execution rather than disruptive growth, given its focus on specialized B2B solutions.

Strategic Advantages And Outlook

Aplix’s strengths lie in its IoT expertise and recurring revenue streams from cloud services. However, its outlook is tempered by limited scale and competition from larger tech firms. Strategic partnerships or niche acquisitions could enhance its market position, but organic growth may remain subdued without significant innovation or market expansion.

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