investorscraft@gmail.com

Intrinsic Value of ULURU.CO.,LTD. (3979.T)

Previous Close¥1,577.00
Intrinsic Value
Upside potential
Previous Close
¥1,577.00

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

ULURU.CO.,LTD. operates in Japan's information technology services sector, specializing in crowdsourcing and business process outsourcing (BPO). The company leverages a distributed workforce model to provide real-time bid information, call answering services, and photo management solutions for niche markets like nursery schools. Its core revenue streams include task-based crowdworking platforms and outsourced data processing, positioning it as a flexible service provider for non-core business functions. ULURU differentiates itself through technology-driven efficiency, catering to public-sector tenders and small businesses requiring scalable labor solutions. The company's market position is reinforced by its proprietary platforms, such as Nyusatsu Joho Sokuho and en-photo, which address specific pain points in procurement and educational administration. While competition exists in Japan's crowded BPO space, ULURU's focus on crowdworker integration and vertical-specific tools provides a defensible niche.

Revenue Profitability And Efficiency

For FY2024, ULURU reported revenue of ¥5.94 billion with net income of ¥720 million, reflecting a 12.1% net margin. Operating cash flow stood at ¥1.47 billion against modest capital expenditures of ¥96 million, indicating strong cash conversion. The company maintains lean operations, with its crowdworker model likely contributing to variable cost scalability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥104.11 demonstrates solid earnings generation relative to its ¥10.6 billion market cap. The negligible debt (¥198 million) and high cash position (¥3.59 billion) suggest underleveraged balance sheet potential, though this may reflect conservative management or limited reinvestment opportunities.

Balance Sheet And Financial Health

ULURU's financial position is robust, with cash equivalents covering 18x total debt. The net cash position represents ~34% of market capitalization, providing liquidity for strategic initiatives. No material financial health risks are apparent given the debt-to-equity profile.

Growth Trends And Dividend Policy

The ¥10/share dividend implies a modest 0.96% yield, suggesting capital retention priorities. Historical growth metrics are unavailable, but the BPO sector's expansion in Japan and ULURU's cash reserves could support organic or acquisitive growth.

Valuation And Market Expectations

At current levels, the stock trades at ~14.7x trailing earnings. The beta of 0.917 indicates slightly lower volatility than the broader market, possibly reflecting stable demand for outsourcing services.

Strategic Advantages And Outlook

ULURU's asset-light model and niche platform focus provide cost advantages in Japan's competitive BPO market. The outlook hinges on expanding service verticals and potential technology integration to enhance crowdworker productivity, though scale limitations may persist.

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