investorscraft@gmail.com

Intrinsic ValueEcomott Inc. (3987.T)

Previous Close¥503.00
Intrinsic Value
Upside potential
Previous Close
¥503.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ecomott Inc. operates in the Japanese IoT and M2M solutions market, specializing in remote supervision, construction support, and traffic safety applications. The company’s flagship products, such as Yurimott for snow-melting system monitoring and Gembaroid for construction work automation, cater to niche industrial needs. By integrating cloud applications, device development, and system architecture, Ecomott positions itself as a vertically focused provider in Japan’s growing IoT infrastructure sector. Its solutions target efficiency improvements in industries like construction and transportation, leveraging real-time data analytics and connectivity. While the company holds a specialized market position, it faces competition from broader IT service providers and global IoT platforms. Ecomott’s regional expertise and tailored offerings provide differentiation, but scalability beyond Japan remains a challenge given its modest revenue base and localized operations.

Revenue Profitability And Efficiency

Ecomott reported revenue of JPY 2.72 billion for FY 2023, but net losses of JPY 174.9 million reflect ongoing profitability challenges. Negative operating cash flow (JPY 180 million) and minimal capital expenditures (JPY 32.8 million) suggest constrained reinvestment capacity. The absence of diluted EPS underscores the company’s struggle to translate top-line performance into bottom-line results, likely due to high R&D or operational costs in its niche IoT segment.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power, with limited ability to fund growth internally. Capital efficiency metrics are further strained by a cash balance of JPY 586.2 million against total debt of JPY 707.6 million, signaling reliance on external financing. Ecomott’s beta of 0.267 suggests low market-correlated volatility, but this may also reflect subdued investor expectations for near-term earnings recovery.

Balance Sheet And Financial Health

Ecomott’s financial health is mixed, with JPY 586.2 million in cash against JPY 707.6 million in total debt, implying a leveraged position. The lack of dividend payouts and negative free cash flow limit financial flexibility. However, the modest debt load relative to its JPY 2.25 billion market cap may provide some runway for restructuring or strategic pivots if operational performance improves.

Growth Trends And Dividend Policy

Growth prospects hinge on broader IoT adoption in Japan, though recent financials show stagnation with negative profitability. The company has no dividend policy, prioritizing reinvestment—albeit at low levels—to sustain its niche solutions. With no EPS or dividend yield, investor returns are contingent on speculative future expansion or operational turnaround.

Valuation And Market Expectations

At a market cap of JPY 2.25 billion, Ecomott trades at approximately 0.83x revenue, reflecting muted expectations given its unprofitability. The low beta suggests limited sensitivity to market swings, but also low growth anticipation. Valuation appears to discount near-term challenges, with no clear catalyst for re-rating absent a profitability inflection.

Strategic Advantages And Outlook

Ecomott’s deep vertical expertise in Japanese IoT applications is a differentiating factor, but scalability and competition pose risks. The outlook remains cautious unless the company demonstrates cost discipline or secures partnerships to expand beyond its core markets. Success hinges on monetizing its niche solutions more effectively or diversifying into higher-margin services.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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