investorscraft@gmail.com

Intrinsic ValuePiPEDO HD, Inc. (3919.T)

Previous Close¥2,794.00
Intrinsic Value
Upside potential
Previous Close
¥2,794.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PiPEDO HD, Inc. operates as a specialized information asset platform manager in Japan, focusing on digital solutions across multiple industries. The company's core revenue model is built on platform management, including apparel-focused e-commerce, cloud-based groupware integration, call center services, and medical examination platforms. Its diversified offerings extend to digital CRM, B2B marketing support, and web system development, positioning it as a versatile IT services provider in Japan's competitive technology sector. PiPEDO HD distinguishes itself through niche expertise in apparel-fashion e-commerce and regional electronic currency systems, catering to both B2B and B2C segments. The company's integrated approach—combining platform management, consulting, and advertising—enhances its value proposition in a market increasingly reliant on digital transformation. While its 2015 founding makes it relatively young, its multi-platform strategy and Tokyo headquarters provide a strong foundation for growth in Japan's tech-driven economy.

Revenue Profitability And Efficiency

PiPEDO HD reported revenue of ¥7.81 billion for FY 2022, with net income reaching ¥1.10 billion, reflecting a healthy net margin of approximately 14.1%. Operating cash flow stood at ¥1.53 billion, significantly outpacing capital expenditures of ¥84.6 million, indicating efficient cash generation. The company’s diluted EPS of ¥138.41 underscores its profitability on a per-share basis.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow covering capital expenditures by a wide margin. Its ability to generate ¥1.53 billion in operating cash flow against minimal capex suggests high capital efficiency. The net income-to-revenue ratio further highlights effective cost management and operational leverage.

Balance Sheet And Financial Health

PiPEDO HD maintains a strong liquidity position, with cash and equivalents of ¥6.10 billion against total debt of ¥1.51 billion, yielding a conservative debt-to-cash ratio. This balance sheet strength provides flexibility for strategic investments or shareholder returns. The absence of significant leverage underscores financial stability.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s diversified platform offerings and focus on digital solutions align with broader industry trends. PiPEDO HD’s dividend payout of ¥170 per share signals a commitment to returning capital, though its young age may prioritize reinvestment for expansion.

Valuation And Market Expectations

Market expectations are not explicitly quantifiable due to the lack of disclosed market cap data. However, the company’s profitability metrics and niche positioning in Japan’s IT services sector suggest potential for valuation upside if growth initiatives gain traction.

Strategic Advantages And Outlook

PiPEDO HD’s strategic advantage lies in its specialized platforms, particularly in apparel e-commerce and regional digital solutions. Its integrated service portfolio positions it well for Japan’s digital adoption wave. The outlook remains cautiously optimistic, contingent on execution in a competitive IT services landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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