investorscraft@gmail.com

Intrinsic ValuePlus Alpha Consulting Co.,Ltd. (4071.T)

Previous Close¥2,213.00
Intrinsic Value
Upside potential
Previous Close
¥2,213.00

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

Plus Alpha Consulting Co., Ltd. operates in the competitive Japanese software-as-a-service (SaaS) sector, specializing in marketing and customer experience solutions. The company's core offerings include its visualization engine for customer feedback, ALPHA SCOPE FAQ solution, CustomerRings CRM/MA system, and Talent Palette talent management platform. These products cater to businesses seeking data-driven marketing automation and workforce optimization tools, positioning the firm as a niche player in Japan's growing enterprise software market. Unlike global CRM giants, Plus Alpha focuses on localized, mid-market clients, leveraging its understanding of Japanese business culture to differentiate itself. The company's asset-light SaaS model provides recurring revenue streams while minimizing capital intensity. Its solutions address critical pain points in customer engagement and internal talent management, two high-growth areas in Japan's digital transformation wave. With no debt and strong cash reserves, Plus Alpha maintains financial flexibility to invest in product development or strategic acquisitions.

Revenue Profitability And Efficiency

For FY2024, Plus Alpha reported JPY 13.9 billion in revenue with robust net income of JPY 3.1 billion, reflecting a 22.2% net margin that demonstrates strong pricing power in its niche. Operating cash flow of JPY 3.3 billion significantly exceeds modest capital expenditures of JPY -146 million, indicating capital-efficient operations typical of SaaS businesses. The company maintains a cash-rich balance sheet with JPY 10.2 billion in reserves.

Earnings Power And Capital Efficiency

The firm generates JPY 72.27 in diluted EPS, showcasing its ability to monetize its software solutions effectively. With zero debt and negligible capex requirements, Plus Alpha demonstrates exceptional capital efficiency - its operating cash flow conversion rate exceeds 100% of net income. The asset-light model allows nearly all incremental revenue to flow to the bottom line.

Balance Sheet And Financial Health

Plus Alpha maintains an exceptionally strong financial position with JPY 10.2 billion in cash against no debt, representing 13.3% of its market capitalization. This net cash position provides ample liquidity for R&D investments or strategic moves. The absence of leverage and positive operating cash flows indicate low financial risk despite operating in the competitive tech sector.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's SaaS model suggests recurring revenue potential. It pays a JPY 16 per share dividend, representing a 22% payout ratio based on current EPS - a sustainable policy given its cash position. The balance between retaining earnings for growth and returning capital to shareholders appears well-managed for this growth-stage software firm.

Valuation And Market Expectations

At a JPY 76.4 billion market cap, the stock trades at 5.5x revenue and 24.7x earnings - premiums justified by its high margins, net cash position, and SaaS business model. The 0.656 beta suggests lower volatility than the broader market, possibly reflecting stable recurring revenues from its enterprise client base.

Strategic Advantages And Outlook

Plus Alpha's deep domain expertise in Japanese marketing automation and talent management systems provides competitive insulation. The cash-rich balance sheet allows for organic innovation or strategic acquisitions. Key risks include competition from global SaaS players and Japan's slower enterprise software adoption rates. However, its niche focus and financial strength position it well for sustainable growth in Japan's digital transformation.

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