investorscraft@gmail.com

Intrinsic ValueLaKeel, Inc. (4074.T)

Previous Close¥759.00
Intrinsic Value
Upside potential
Previous Close
¥759.00

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

LaKeel, Inc. is a Tokyo-based IT consulting and cloud computing firm specializing in enterprise digital transformation. The company’s core offerings include LaKeel DX, a cloud platform for strategic IT modernization, and LaKeel BI, a self-service business intelligence tool. Its product suite also encompasses data management (LaKeel DataInsight), content management (LaKeel VisualMosaic), and e-commerce solutions (LaKeel Commerce), positioning it as a versatile enabler of enterprise efficiency. LaKeel operates in Japan’s competitive software-as-a-service (SaaS) market, where it differentiates itself through integrated solutions that bridge legacy systems with modern cloud infrastructure. The company’s focus on data collaboration (LaKeel SynergyLogic) and enterprise messaging (LaKeel Messenger) further strengthens its niche in mid-market and corporate clients seeking scalable digital tools. While not a market leader, LaKeel’s specialized offerings and consultative approach provide defensible positioning in Japan’s growing DX (digital transformation) sector, which prioritizes localized solutions over global SaaS platforms.

Revenue Profitability And Efficiency

LaKeel reported revenue of ¥7.97 billion for FY2024, with net income of ¥362 million, reflecting a 4.5% net margin. Operating cash flow stood at ¥1.13 billion, significantly higher than net income, indicating strong cash conversion. Capital expenditures were minimal at ¥40 million, suggesting asset-light operations typical of SaaS businesses. The company’s profitability metrics are modest but stable for its sector.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥46.02 demonstrates moderate earnings power relative to its market cap. With negligible capital expenditures and high operating cash flow (14.2% of revenue), LaKeel exhibits capital-efficient operations. However, its lack of dividend payouts suggests reinvestment into product development or market expansion, common for growth-oriented IT consultancies.

Balance Sheet And Financial Health

LaKeel maintains a solid balance sheet with ¥2.55 billion in cash against ¥1.02 billion of total debt, yielding a conservative net cash position. This liquidity buffer supports operational flexibility, though the debt load (13.5% of equity) is manageable. The absence of dividend obligations further bolsters financial resilience.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s product diversification aligns with Japan’s corporate DX adoption wave. LaKeel does not pay dividends, typical for Japanese tech SMEs prioritizing reinvestment. Its zero-dividend policy may limit income-focused investors but aligns with growth strategies in the competitive SaaS landscape.

Valuation And Market Expectations

At a ¥7.21 billion market cap, LaKeel trades at ~0.9x revenue and ~20x net income, reflecting moderate expectations for a small-cap IT services firm. Its beta of 0.6 suggests lower volatility than the broader market, possibly due to stable enterprise clientele.

Strategic Advantages And Outlook

LaKeel’s integration of legacy system modernization with cloud-native tools provides a strategic edge in Japan’s fragmented IT services market. However, competition from global SaaS players and domestic giants poses challenges. The outlook hinges on execution in upselling existing clients and capturing SME demand for cost-effective DX solutions.

Sources

Company description and financial data sourced from publicly disclosed ticker information (4074.T).

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