investorscraft@gmail.com

Intrinsic ValueSuRaLa Net Co.,Ltd. (3998.T)

Previous Close¥336.00
Intrinsic Value
Upside potential
Previous Close
¥336.00

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

SuRaLa Net Co., Ltd. operates in the education and training services sector, specializing in e-learning solutions across Japan and select international markets. The company generates revenue through digital educational content, operation consulting, and marketing promotion services, leveraging its expertise in web-based learning platforms. As a subsidiary of FC Education Inc., it benefits from synergies in curriculum development and distribution, positioning itself as a niche player in Japan's growing online education market. SuRaLa Net distinguishes itself through localized content and operational support for educational institutions, catering to both individual learners and corporate clients. The company's focus on digital transformation in education aligns with broader industry trends toward remote learning and skills development. While not a market leader, its specialized services and parent company backing provide stability in a competitive sector increasingly dominated by global e-learning platforms.

Revenue Profitability And Efficiency

In its latest fiscal year, SuRaLa Net reported revenue of ¥1.95 billion, with net income of ¥72.9 million, reflecting a net margin of approximately 3.7%. The company generated ¥372.8 million in operating cash flow, demonstrating reasonable conversion of revenue to cash. Capital expenditures were minimal at -¥1 million, indicating a capital-light business model focused on digital content rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at ¥11.09, with no debt on its balance sheet, reflecting prudent financial management. Its cash position of ¥1.06 billion provides liquidity for content development and potential market expansion. The absence of leverage enhances earnings quality but may also suggest limited investment in growth initiatives relative to peers.

Balance Sheet And Financial Health

SuRaLa Net maintains a strong financial position with ¥1.06 billion in cash and equivalents against zero debt, resulting in a net cash position. This conservative capital structure provides flexibility but may indicate underutilization of balance sheet capacity. The lack of financial liabilities reduces risk exposure in volatile market conditions.

Growth Trends And Dividend Policy

The company has not established a dividend policy, retaining all earnings for operational needs and potential growth investments. Market capitalization of ¥2.32 billion reflects modest investor expectations for future expansion. The beta of 1.331 suggests higher volatility than the market, possibly due to its small-cap status and niche market focus.

Valuation And Market Expectations

Trading at a P/E multiple derived from its market cap and net income, the valuation appears reasonable for a small-cap education technology firm. The absence of debt and substantial cash reserves may not be fully priced in, given the company's limited scale in a competitive e-learning sector undergoing consolidation.

Strategic Advantages And Outlook

SuRaLa Net's key advantages include its debt-free status, cash reserves, and specialized focus on the Japanese e-learning market. However, its small scale and lack of dividend payments may limit appeal to certain investors. The outlook depends on its ability to leverage parent company resources and capitalize on digital education trends while maintaining profitability in a cost-conscious environment.

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