investorscraft@gmail.com

Intrinsic Value of Asteria Corporation (3853.T)

Previous Close¥615.00
Intrinsic Value
Upside potential
Previous Close
¥615.00

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

Asteria Corporation operates in the competitive software application sector, specializing in data integration and automation solutions. Its flagship product, ASTERIA Warp, enables non-programming operational automation, catering to businesses seeking efficiency in data workflows. The company also offers SnapCal for calendar integration, lino for collaborative canvas services, and Platio for IoT app development, positioning itself as a versatile provider of niche productivity tools. With a focus on middleware and IoT, Asteria serves enterprises looking to streamline operations without extensive coding. The company’s consulting and training services further enhance its value proposition, creating recurring revenue streams. Despite its innovative offerings, Asteria competes in a crowded market dominated by larger players, requiring continuous differentiation through specialized solutions and customer support. Its Tokyo headquarters and Japanese market base provide regional stability, but global expansion remains a challenge given the competitive landscape.

Revenue Profitability And Efficiency

Asteria reported revenue of JPY 2.9 billion for FY 2024, reflecting its niche market presence. However, the company faced significant challenges with a net loss of JPY 1.8 billion, driven by operational inefficiencies or strategic investments. Operating cash flow remained positive at JPY 630 million, suggesting some resilience in core operations, while capital expenditures of JPY 122 million indicate restrained investment activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 107.84 underscores its current lack of profitability, likely due to high costs or subdued demand. Despite this, its operating cash flow suggests underlying cash generation potential, though capital efficiency metrics remain weak given the net loss. The balance between R&D spending and revenue growth will be critical for future earnings improvement.

Balance Sheet And Financial Health

Asteria maintains a solid liquidity position with JPY 1.7 billion in cash and equivalents, providing a buffer against its JPY 457 million in total debt. The low debt level relative to cash reserves indicates manageable leverage, though the net loss raises questions about sustained financial health if profitability does not recover.

Growth Trends And Dividend Policy

Growth trends appear muted, with the net loss overshadowing revenue performance. The company’s dividend payout of JPY 8 per share suggests a commitment to shareholder returns, but sustainability may be questionable without a return to profitability. Future growth will depend on product adoption and cost management.

Valuation And Market Expectations

With a market cap of JPY 8.5 billion and a beta of 1.07, Asteria is viewed as slightly more volatile than the market. Investors likely price in turnaround potential, but the persistent net loss and competitive pressures temper optimism. Valuation multiples are not meaningful given negative earnings.

Strategic Advantages And Outlook

Asteria’s focus on automation and IoT middleware provides a differentiated niche, but execution risks remain. The outlook hinges on improving profitability and expanding its customer base. Regional strength in Japan offers stability, but broader adoption of its solutions will be necessary for sustained growth.

Sources

Company filings, market data

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