investorscraft@gmail.com

Intrinsic ValueInterfactory, Inc. (4057.T)

Previous Close¥405.00
Intrinsic Value
Upside potential
Previous Close
¥405.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Interfactory, Inc. operates in the Internet Content & Information sector, specializing in cloud-based e-commerce solutions through its flagship platform, ebisumart. The company serves businesses seeking scalable digital storefronts, leveraging Japan's growing e-commerce market. Unlike traditional retail software providers, Interfactory focuses on cloud-native solutions, offering flexibility and lower upfront costs. Its competitive positioning hinges on agility and customization, though it faces stiff competition from larger global SaaS providers and domestic incumbents. The firm’s niche focus on SMEs in Japan provides localized advantages but may limit scalability beyond regional markets. As digital transformation accelerates, Interfactory’s ability to innovate and retain customers will be critical to sustaining its market position.

Revenue Profitability And Efficiency

Interfactory reported revenue of ¥2.6 billion for FY2024, reflecting its core e-commerce platform operations. However, net income stood at a loss of ¥31.8 million, with diluted EPS of -¥7.76, indicating profitability challenges. Operating cash flow was positive at ¥50.3 million, suggesting some operational efficiency, though capital expenditures were minimal at -¥3 million, hinting at restrained growth investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power, likely due to competitive pressures or high operating costs. With modest operating cash flow and negligible capex, capital efficiency appears limited. The lack of significant reinvestment may constrain future growth unless profitability improves.

Balance Sheet And Financial Health

Interfactory holds ¥306.4 million in cash against ¥400 million in total debt, indicating a leveraged position with limited liquidity. The debt-to-equity structure warrants monitoring, though the absence of dividends suggests prioritization of financial stability over shareholder returns.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the lack of dividend payouts and minimal capex imply a focus on conserving capital. The company’s growth trajectory may depend on expanding its SaaS offerings or improving margins in a competitive e-commerce tools market.

Valuation And Market Expectations

With a market cap of ¥2.1 billion and negative earnings, the stock trades on speculative metrics. The negative beta (-0.295) suggests low correlation with broader markets, potentially appealing to niche investors. Valuation likely hinges on future profitability improvements or strategic shifts.

Strategic Advantages And Outlook

Interfactory’s cloud-native platform and SME focus offer differentiation, but profitability challenges and debt load pose risks. Success depends on scaling ebisumart’s adoption and improving unit economics. The outlook remains cautious unless operational turnaround or market expansion materializes.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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