investorscraft@gmail.com

Intrinsic ValueSharingtechnology, Inc. (3989.T)

Previous Close¥1,163.00
Intrinsic Value
Upside potential
Previous Close
¥1,163.00

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

Sharingtechnology, Inc. operates in Japan's internet content and information sector, specializing in platforms that address everyday life challenges. The company's flagship service, Life 110, connects users with specialists across 150 service genres, streamlining problem-solving in areas like pet care, home services, and financial advice. Additionally, its vertical media sites, such as Pet Funeral 110 and Replacement 110, provide targeted content, while mochiya leverages word-of-mouth for service reservations. This multi-platform approach positions Sharingtechnology as a niche leader in Japan's digital lifestyle solutions market, catering to both consumers and service providers with a focus on convenience and trust. The company's diversified revenue streams—including advertising, lead generation, and subscription services—underscore its adaptability in a competitive digital ecosystem.

Revenue Profitability And Efficiency

For FY 2024, Sharingtechnology reported revenue of ¥7.50 billion, with net income reaching ¥1.49 billion, reflecting a healthy net margin of approximately 20%. Operating cash flow stood at ¥2.27 billion, supported by efficient capital allocation, as evidenced by minimal capital expenditures of ¥-13.65 million. The company’s profitability metrics suggest strong operational leverage in its platform-driven model.

Earnings Power And Capital Efficiency

Diluted EPS of ¥63.25 highlights robust earnings power, while the company’s capital-light model is evident in its high cash conversion. With operating cash flow nearly 1.5x net income, Sharingtechnology demonstrates effective working capital management and low reinvestment needs, allowing for sustained profitability without significant asset intensity.

Balance Sheet And Financial Health

The balance sheet remains solid, with ¥4.11 billion in cash and equivalents against modest total debt of ¥448 million. This liquidity position, coupled with negligible leverage, provides flexibility for strategic investments or shareholder returns. The company’s financial health is further underscored by its ability to self-fund growth initiatives.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s platform expansion and vertical media diversification suggest organic growth potential. A dividend of ¥15 per share indicates a commitment to shareholder returns, though the payout ratio remains conservative, aligning with reinvestment opportunities in its niche markets.

Valuation And Market Expectations

At a market cap of ¥23.91 billion, the stock trades at a P/E of approximately 16x based on FY 2024 earnings. The negative beta (-0.273) implies low correlation with broader markets, potentially appealing to investors seeking defensive exposure to Japan’s digital services sector.

Strategic Advantages And Outlook

Sharingtechnology’s competitive edge lies in its curated platform ecosystem and localized content, which foster user trust and retention. With Japan’s aging population and increasing reliance on digital solutions, the company is well-positioned to capitalize on long-term demand for lifestyle services. Execution risks include competition from broader aggregators, but its niche focus and capital efficiency provide resilience.

Sources

Company description, financial data from disclosed filings (FY 2024), and market data from exchange sources.

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