investorscraft@gmail.com

Intrinsic ValueRemixpoint, Inc. (3825.T)

Previous Close¥262.00
Intrinsic Value
Upside potential
Previous Close
¥262.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Remixpoint, Inc. operates as a diversified utility company in Japan, focusing on energy management, used car trading, and financial services. Its core revenue streams include energy-saving consulting, electric power retail, and the sale of energy-efficient equipment like home storage batteries. The company also engages in used car trading, crypto-asset transactions, and spatial environment improvement solutions, positioning itself as a multifaceted player in Japan's utilities and ancillary service markets. Remixpoint's diversified portfolio allows it to mitigate sector-specific risks while capitalizing on Japan's growing demand for energy efficiency and digital financial services. Its resilience business, featuring antibacterial coatings and AI-driven environmental solutions, further strengthens its market relevance amid increasing health and safety concerns. The company's strategic focus on both traditional utilities and emerging fintech services provides a balanced growth trajectory in a competitive landscape.

Revenue Profitability And Efficiency

In FY 2024, Remixpoint reported revenue of JPY 20.49 billion, with net income of JPY 1.07 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at JPY 2.45 billion, supported by efficient working capital management. Capital expenditures were minimal at JPY -6 million, indicating a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 8.98 underscores its earnings capability relative to its share count. With JPY 13.57 billion in cash and equivalents against total debt of JPY 615 million, Remixpoint maintains a strong liquidity position, enabling flexibility for strategic initiatives or debt servicing without undue strain.

Balance Sheet And Financial Health

Remixpoint's balance sheet is robust, with cash reserves significantly outweighing its modest debt load. The low debt-to-equity ratio suggests conservative leverage, reducing financial risk. This stability is further reinforced by positive operating cash flow, which supports ongoing operations and potential expansion.

Growth Trends And Dividend Policy

The company has not issued dividends, opting instead to retain earnings for reinvestment or strategic opportunities. Growth appears driven by its diversified segments, particularly energy and fintech services, though specific YoY trends would require deeper historical analysis.

Valuation And Market Expectations

With a market cap of JPY 67.73 billion and a beta of -0.005, Remixpoint exhibits low correlation to broader market movements, possibly appealing to risk-averse investors. Valuation metrics would benefit from peer comparisons to assess relative attractiveness.

Strategic Advantages And Outlook

Remixpoint's diversification across energy, fintech, and ancillary services provides resilience against sector volatility. Its focus on Japan's energy efficiency and digital finance trends positions it for sustained relevance, though execution risks in competitive segments like crypto-assets remain a consideration.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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