investorscraft@gmail.com

Intrinsic Valuecoconala Inc. (4176.T)

Previous Close¥360.00
Intrinsic Value
Upside potential
Previous Close
¥360.00

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

Coconala Inc. operates a digital knowledge-sharing platform in Japan, facilitating transactions for expertise across production, business support, and consultation categories. The company's core revenue model is commission-based, earning fees from transactions on its marketplace where users buy and sell specialized knowledge. Its secondary offerings include coconala Legal Consultation, a lawyer search service, and coconala Meets, which connects customers with local professionals for in-person or virtual consultations. Positioned within the Internet Content & Information sector, Coconala competes in Japan's growing gig economy and online professional services market. The company differentiates itself by focusing on niche expertise and localized professional matching, catering to both individual and business clients. While it faces competition from broader freelance platforms, Coconala maintains relevance through its specialized verticals and legal consultation services, which address specific market gaps in Japan's professional services industry.

Revenue Profitability And Efficiency

Coconala reported revenue of JPY 6.59 billion for FY 2024, with net income of JPY 243.7 million, reflecting a modest but positive margin. The company's operating cash flow of JPY 618.4 million suggests reasonable operational efficiency, though capital expenditures were minimal at JPY -3.8 million, indicating limited reinvestment in physical assets. The platform-based model likely contributes to scalable revenue with relatively low incremental costs.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 10, Coconala demonstrates basic earnings power, though the figure remains modest relative to its market capitalization. The company's capital efficiency appears mixed, as its JPY 3.91 billion cash position contrasts with JPY 1.46 billion in total debt, suggesting conservative leverage but potentially underutilized liquidity for growth initiatives.

Balance Sheet And Financial Health

Coconala maintains a strong liquidity position with JPY 3.91 billion in cash and equivalents against JPY 1.46 billion in total debt, indicating a healthy balance sheet. The company's current assets substantially cover liabilities, providing financial flexibility. However, the absence of dividend payments may reflect a strategy prioritizing liquidity retention over shareholder returns.

Growth Trends And Dividend Policy

Coconala's growth trajectory appears steady but unspectacular, with its platform model offering scalability potential. The company currently retains all earnings, as evidenced by its zero dividend policy, suggesting a focus on reinvestment for future expansion. Market cap of JPY 8.07 billion implies investor expectations for continued platform growth and possible market share gains in Japan's knowledge-sharing economy.

Valuation And Market Expectations

Trading at a beta of 1.149, Coconala exhibits slightly higher volatility than the market, reflecting its growth-oriented profile in the competitive internet services sector. The current valuation incorporates expectations for continued expansion of its knowledge-sharing platform and potential monetization of its professional matching services.

Strategic Advantages And Outlook

Coconala's strategic advantage lies in its specialized focus on knowledge transactions and legal consultation within the Japanese market. The outlook depends on its ability to scale platform engagement while maintaining service quality. Challenges include increasing competition in online professional services and the need to innovate beyond its current offerings to drive sustainable growth.

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