investorscraft@gmail.com

Intrinsic ValueSynchro Food Co., Ltd. (3963.T)

Previous Close¥599.00
Intrinsic Value
Upside potential
Previous Close
¥599.00

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

Synchro Food Co., Ltd. operates a diversified portfolio of digital media platforms tailored to the restaurant and interior design industries in Japan. Its core revenue model is driven by advertising, job listings, and matching services, leveraging specialized platforms such as Restaurant.com for restaurant operations support, Jobs@Restaurant.com for employment solutions, and Mobimaru for kitchen car sharing. The company occupies a niche position by addressing fragmented needs in Japan's food service sector, from recruitment to store design and property assessment. Its platforms serve as critical intermediaries, connecting businesses with service providers and job seekers, while monetizing through subscription fees, lead generation, and ad placements. Synchro Food’s market positioning is reinforced by its deep industry expertise and localized focus, though it operates in a competitive digital services landscape where scalability and differentiation remain key challenges.

Revenue Profitability And Efficiency

Synchro Food reported revenue of JPY 3.60 billion for FY 2024, with net income of JPY 704.9 million, reflecting a healthy net margin of approximately 19.6%. The company’s operating cash flow of JPY 742.2 million underscores efficient cash generation, while minimal capital expenditures (JPY -20.4 million) suggest a capital-light business model. These metrics indicate strong profitability and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 26.33 highlights its earnings power, supported by a debt-free balance sheet and JPY 4.19 billion in cash reserves. With no leverage and high liquidity, Synchro Food demonstrates robust capital efficiency, enabling reinvestment or shareholder returns without financial strain.

Balance Sheet And Financial Health

Synchro Food maintains a pristine balance sheet with zero debt and JPY 4.19 billion in cash and equivalents, providing significant financial flexibility. This conservative structure mitigates risk and positions the company to navigate economic uncertainties or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its niche digital platforms. A dividend of JPY 15 per share signals a commitment to shareholder returns, though payout ratios remain moderate, preserving capital for potential expansion or innovation in its service offerings.

Valuation And Market Expectations

With a market cap of JPY 14.48 billion and a beta of 0.32, Synchro Food is perceived as a low-volatility stock. Its valuation reflects investor confidence in its stable profitability and cash-rich position, though growth expectations may be tempered by its niche market focus.

Strategic Advantages And Outlook

Synchro Food’s strategic advantage lies in its specialized digital ecosystems for Japan’s restaurant industry. The outlook remains stable, with opportunities to expand service depth or geographic reach, though competition and sector-specific risks could influence long-term performance.

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