investorscraft@gmail.com

Intrinsic ValueENECHANGE Ltd. (4169.T)

Previous Close¥281.00
Intrinsic Value
Upside potential
Previous Close
¥281.00

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

ENECHANGE Ltd. operates as a technology-driven energy platform and data services provider in Japan, focusing on deregulation, decentralization, digitalization, and decarbonization. The company's Energy Platform Business facilitates electricity and gas switching for households and businesses through platforms like Enechange and Enechange Biz, while its Energy Data segment offers cloud-based solutions for utilities, including marketing support, EV charging infrastructure, and renewable energy management. ENECHANGE leverages smart meter data and digital tools to optimize energy use, client acquisition, and payment processing, positioning itself at the intersection of energy and technology. The firm’s diversified offerings cater to both B2C and B2B markets, with a strong emphasis on sustainability and efficiency. Despite operating in a competitive sector, ENECHANGE differentiates itself through integrated digital solutions that address Japan’s evolving energy landscape, including renewable energy adoption and grid modernization. Its technology stack supports utilities in transitioning to greener operations while improving customer engagement and operational efficiency.

Revenue Profitability And Efficiency

ENECHANGE reported revenue of ¥5.18 billion for FY 2024, reflecting its growing platform and data services. However, the company posted a net loss of ¥3.36 billion, indicating significant investment in expansion and technology development. With negative diluted EPS of ¥97.88, profitability remains a challenge, though the lack of operating cash flow data limits deeper efficiency analysis. The firm’s capital expenditures are undisclosed, suggesting ongoing investments in infrastructure and innovation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reinvestment phase, with capital likely directed toward scaling its energy platforms and data analytics capabilities. While revenue generation is evident, the absence of operating cash flow data makes it difficult to assess capital efficiency. ENECHANGE’s ability to monetize its digital solutions and achieve economies of scale will be critical for future earnings improvement.

Balance Sheet And Financial Health

ENECHANGE holds ¥2.44 billion in cash and equivalents, providing liquidity against ¥6.43 billion in total debt. This leverage suggests a reliance on financing to support growth, though the cash position offers some buffer. The balance sheet reflects a high-growth tech company prioritizing expansion over near-term financial stability, with further clarity needed on debt maturity and repayment capacity.

Growth Trends And Dividend Policy

The company’s focus on Japan’s energy transition and digitalization presents growth opportunities, but its current financials show losses rather than profitability. ENECHANGE does not pay dividends, aligning with its reinvestment strategy. Future trends will depend on adoption of its platforms, regulatory tailwinds in renewable energy, and operational scaling to improve margins.

Valuation And Market Expectations

With a market cap of ¥13.29 billion, ENECHANGE trades at a premium to its revenue, reflecting investor optimism around its energy-tech niche. The negative beta of -0.625 suggests low correlation with broader markets, possibly due to its specialized business model. Market expectations likely hinge on its ability to turn revenue growth into sustainable profitability.

Strategic Advantages And Outlook

ENECHANGE’s integration of energy and digital technology provides a competitive edge in Japan’s evolving utility sector. Its platforms address critical pain points in energy switching, EV charging, and renewable management, aligning with global decarbonization trends. The outlook depends on execution, regulatory support, and achieving profitability. Success in scaling its solutions could solidify its position as a key player in Japan’s energy digitalization.

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