investorscraft@gmail.com

Intrinsic ValueFreeBit Co., Ltd. (3843.T)

Previous Close¥1,647.00
Intrinsic Value
Upside potential
Previous Close
¥1,647.00

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

FreeBit Co., Ltd. operates as a diversified internet business support company, primarily serving corporate and consumer markets in Japan. The company’s core revenue streams include network infrastructure services, IoT solutions for residential and commercial properties, and digital advertising through affiliate and internet-based platforms. Additionally, it provides specialized IT solutions for healthcare, including pharmacy management and nursing care facilities, alongside language education services targeting corporations and institutions. FreeBit’s market position is strengthened by its integrated approach, combining infrastructure, software, and service offerings tailored to Japan’s digitizing economy. The company’s focus on niche segments, such as healthcare IT and multi-dwelling network solutions, allows it to maintain a competitive edge in a crowded internet services sector. Its diversified portfolio mitigates reliance on any single revenue source, providing stability amid shifting market demands.

Revenue Profitability And Efficiency

FreeBit reported revenue of JPY 53.0 billion for FY 2024, with net income reaching JPY 3.6 billion, reflecting a net margin of approximately 6.7%. Operating cash flow stood at JPY 4.2 billion, indicating solid cash generation despite capital expenditures of JPY 1.4 billion. The company’s ability to convert revenue into earnings demonstrates operational efficiency, though margins may be pressured by infrastructure investments.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 176.74 highlights FreeBit’s earnings power, supported by a balanced mix of high-margin digital services and capital-intensive infrastructure solutions. The company’s capital efficiency is evident in its ability to fund growth while maintaining profitability, though debt levels (JPY 14.1 billion) suggest moderate leverage to support expansion.

Balance Sheet And Financial Health

FreeBit maintains a robust liquidity position with JPY 18.7 billion in cash and equivalents, offsetting its JPY 14.1 billion total debt. The balance sheet reflects a prudent approach to financing, with sufficient liquidity to meet obligations and invest in growth initiatives. The company’s financial health appears stable, though leverage metrics warrant monitoring given sector volatility.

Growth Trends And Dividend Policy

FreeBit’s growth is driven by demand for IT solutions in healthcare and real estate, alongside steady advertising revenue. The company pays a dividend of JPY 30 per share, signaling a commitment to shareholder returns. However, dividend sustainability depends on maintaining profitability amid expansion costs and competitive pressures in Japan’s digital services market.

Valuation And Market Expectations

With a market cap of JPY 30.1 billion, FreeBit trades at a P/E multiple reflective of its mid-tier position in Japan’s internet sector. The low beta (0.452) suggests relative stability, but investor expectations hinge on execution in high-growth segments like healthcare IT and IoT solutions.

Strategic Advantages And Outlook

FreeBit’s strategic advantage lies in its diversified service portfolio and deep integration into Japan’s digital infrastructure. The outlook remains cautiously optimistic, with growth opportunities in healthcare and smart housing offset by broader economic risks. Success will depend on scaling high-margin services while managing infrastructure costs.

Sources

Company filings, market data

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