investorscraft@gmail.com

Intrinsic ValueSpiderPlus & Co. (4192.T)

Previous Close¥304.00
Intrinsic Value
Upside potential
Previous Close
¥304.00

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

SpiderPlus & Co. operates in Japan's information and communication technology sector, specializing in software solutions tailored for the construction industry. Its flagship product, SPIDERPLUS, is a drawing and site management application designed to enhance efficiency in construction projects. The company also engages in engineering services, including thermal insulation work, diversifying its revenue streams. Positioned as a niche player, SpiderPlus targets Japan's construction sector, which is increasingly adopting digital tools to streamline operations. The company's focus on industry-specific software provides a competitive edge, though its market share remains modest compared to larger enterprise software providers. With Japan's construction industry facing labor shortages and regulatory pressures, SpiderPlus aims to capitalize on the growing demand for digital transformation. However, its limited geographic footprint and reliance on a single industry expose it to sector-specific risks.

Revenue Profitability And Efficiency

SpiderPlus reported revenue of JPY 4.07 billion for the fiscal year ending December 2024, reflecting its niche market focus. However, the company posted a net loss of JPY 771.7 million, with diluted EPS of -JPY 21.92, indicating profitability challenges. Operating cash flow was negative at JPY 369.1 million, while capital expenditures were minimal at JPY 18.3 million, suggesting constrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative net income and operating cash flow highlight inefficiencies in converting revenue into earnings. With a diluted EPS of -JPY 21.92, SpiderPlus faces significant hurdles in achieving sustainable profitability. The modest capital expenditures indicate a cautious approach to reinvestment, potentially limiting future growth opportunities.

Balance Sheet And Financial Health

SpiderPlus maintains a solid liquidity position with JPY 2.74 billion in cash and equivalents, offset by JPY 1.03 billion in total debt. The company's balance sheet suggests adequate short-term financial flexibility, though its negative profitability metrics raise concerns about long-term sustainability. The absence of dividend payments aligns with its current focus on preserving capital.

Growth Trends And Dividend Policy

SpiderPlus has not declared dividends, reflecting its prioritization of financial stability over shareholder returns. The company's growth trajectory is uncertain, given its recent losses and limited reinvestment. Its reliance on Japan's construction sector for revenue exposes it to cyclical risks, though digital adoption trends in the industry could provide tailwinds.

Valuation And Market Expectations

With a market capitalization of JPY 16.24 billion, SpiderPlus trades at a premium relative to its negative earnings. Investors appear to be pricing in potential growth from digital adoption in construction, though the company's current financial performance does not justify this optimism. The beta of 1.156 indicates higher volatility compared to the broader market.

Strategic Advantages And Outlook

SpiderPlus benefits from its specialized software offering in Japan's construction sector, but its narrow focus and profitability challenges pose risks. The company's ability to scale its solutions and improve operational efficiency will be critical for long-term success. While digital transformation trends in construction present opportunities, SpiderPlus must address its financial weaknesses to capitalize on them.

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