investorscraft@gmail.com

Intrinsic ValueIntertrade Co.,Ltd. (3747.T)

Previous Close¥682.00
Intrinsic Value
Upside potential
Previous Close
¥682.00

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

Intertrade Co., Ltd. operates at the intersection of financial technology, business solutions, and healthcare innovation in Japan. The company specializes in developing proprietary trading systems, including securities dealing platforms, forex margin trading infrastructure, and crypto asset exchanges, catering to institutional and retail clients. Its business management integration platform and system engineering services further solidify its role as a niche IT solutions provider in Japan's financial sector. Additionally, Intertrade diversifies into health-focused consumer goods, producing functional mushrooms, health foods, and cosmetics, leveraging Japan's growing wellness market. Despite its small size, the company maintains a unique position by blending fintech expertise with health-related product development, though it faces competition from larger financial service providers and tech firms. Its dual focus on financial systems and wellness products differentiates it from pure-play fintech or healthcare companies, though scalability remains a challenge given its modest market capitalization.

Revenue Profitability And Efficiency

Intertrade reported revenue of ¥1.85 billion for the fiscal year ending September 2024, but posted a net loss of ¥97.9 million, reflecting operational challenges. Operating cash flow was positive at ¥81.5 million, suggesting some liquidity generation, though capital expenditures of ¥24 million indicate limited reinvestment. The company’s ability to sustain profitability amid competitive pressures remains uncertain given its recent loss.

Earnings Power And Capital Efficiency

The company’s diluted EPS was neutral, underscoring weak earnings power in the current fiscal year. With a cash position of ¥1.02 billion against total debt of ¥279 million, Intertrade maintains a conservative leverage profile. However, its negative net income raises questions about capital allocation efficiency and long-term earnings potential without significant operational improvements.

Balance Sheet And Financial Health

Intertrade’s balance sheet appears stable, with cash and equivalents covering its debt obligations multiple times over. The low debt-to-equity ratio suggests minimal financial risk, but the lack of dividend payments and negative net income highlight constrained financial flexibility. The company’s liquidity position provides a buffer, though sustained losses could erode its cash reserves over time.

Growth Trends And Dividend Policy

Growth trends are muted, with no recent dividend distributions and stagnant top-line performance. The absence of share buybacks or dividend payouts aligns with its current unprofitability. Expansion in crypto asset platforms or health products could drive future growth, but execution risks persist given the competitive landscape and the company’s limited scale.

Valuation And Market Expectations

With a market cap of ¥2.75 billion and a beta of 0.305, Intertrade is viewed as a low-volatility, small-cap stock. The market appears to discount its growth prospects, likely due to its recent losses and niche positioning. Valuation multiples are not meaningful given negative earnings, leaving the stock’s appeal dependent on speculative future improvements.

Strategic Advantages And Outlook

Intertrade’s dual focus on fintech and health products offers diversification but may dilute strategic focus. Its proprietary systems provide a competitive edge in Japan’s regulated financial sector, while wellness products tap into consumer trends. However, the outlook remains cautious until the company demonstrates sustained profitability or scalable growth in either segment.

Sources

Company description, financial data from disclosed filings, and market data from JPX.

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