investorscraft@gmail.com

Intrinsic Value of ATLED Corp. (3969.T)

Previous Close¥1,421.00
Intrinsic Value
Upside potential
Previous Close
¥1,421.00

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

ATLED Corp. operates in Japan's software application sector, specializing in cloud-based workflow solutions tailored for organizational efficiency. Its flagship products, X-point Cloud and Agile Works, cater to diverse industries, including public works, education, logistics, and telecommunications, streamlining business processes through digital transformation. The company's focus on workflow automation positions it as a niche player in Japan's growing SaaS market, where demand for scalable, cloud-native solutions is rising. ATLED differentiates itself by addressing sector-specific pain points, such as restructuring support and operational agility, which enhances its value proposition. While it competes with larger enterprise software providers, its targeted approach and local expertise allow it to maintain a stable client base. The company's revenue model relies on subscription-based cloud services, ensuring recurring income and long-term customer relationships. As digital adoption accelerates in Japan, ATLED's specialized offerings could benefit from increased enterprise spending on workflow optimization tools.

Revenue Profitability And Efficiency

ATLED reported revenue of JPY 2.50 billion for FY 2024, with net income of JPY 713.76 million, reflecting a healthy net margin of approximately 28.5%. The company's operating cash flow of JPY 1.08 billion underscores strong cash generation, while capital expenditures of JPY -450.08 million indicate disciplined investment in growth. Its asset-light model supports high profitability and efficient capital deployment.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 95.33 demonstrates robust earnings power, supported by a debt-free balance sheet and zero interest expenses. With no total debt and JPY 4.51 billion in cash and equivalents, ATLED maintains exceptional capital efficiency, allowing it to reinvest in product development or shareholder returns without leverage constraints.

Balance Sheet And Financial Health

ATLED's balance sheet is notably strong, with JPY 4.51 billion in cash and equivalents and no debt, providing ample liquidity. This conservative financial structure minimizes risk and offers flexibility for strategic initiatives. The absence of leverage and substantial cash reserves position the company favorably to weather economic uncertainties or pursue growth opportunities.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, ATLED's focus on cloud-based workflow solutions aligns with broader digital transformation trends in Japan. The company pays a dividend of JPY 32 per share, signaling a commitment to shareholder returns. Its ability to sustain dividends while maintaining a cash-rich balance sheet suggests a balanced approach to growth and capital distribution.

Valuation And Market Expectations

With a market capitalization of JPY 10.43 billion, ATLED trades at a P/E ratio of approximately 14.6x, based on its diluted EPS. The low beta of 0.409 indicates lower volatility relative to the market, reflecting investor perception of stability. Valuation metrics suggest the market prices ATLED as a steady, cash-generative business with moderate growth expectations.

Strategic Advantages And Outlook

ATLED's strategic advantages include its specialized workflow solutions, recurring revenue model, and strong financial position. The outlook remains positive as Japanese enterprises increasingly adopt cloud-based tools for operational efficiency. However, competition from larger SaaS providers could pressure margins. The company's ability to innovate and expand its client base will be critical to sustaining growth in a maturing market.

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