investorscraft@gmail.com

Intrinsic ValueNexyz. Group Corporation (4346.T)

Previous Close¥781.00
Intrinsic Value
Upside potential
Previous Close
¥781.00

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

Nexyz. Group Corporation operates across diversified segments, primarily focusing on energy and environment solutions, electronic media, and ancillary services in Japan. The company’s energy business provides commercial equipment management, including LED lighting and HVAC systems, alongside electricity services for residential and corporate clients, positioning it as a niche player in Japan’s energy efficiency sector. Its electronic media division creates digital and print content, spanning lifestyle, regional tourism, and e-commerce support, leveraging digital transformation trends. Additionally, Nexyz. Group has expanded into health consulting, stock market support, and medical resource apps, reflecting a strategy to capitalize on Japan’s aging population and digital adoption. The company’s broad yet specialized portfolio allows it to serve diverse customer needs while maintaining a localized market presence. Despite operating in competitive industries, Nexyz. Group differentiates itself through integrated service offerings and regional expertise, particularly in energy-saving solutions and hyper-local media. Its franchised beauty studios and medical app (AIMED) further enhance its ecosystem, though these segments remain relatively small compared to its core operations.

Revenue Profitability And Efficiency

Nexyz. Group reported revenue of JPY 24.5 billion for the fiscal year, with net income of JPY 611 million, reflecting modest profitability. The diluted EPS of JPY 46.97 indicates reasonable earnings distribution across its 13 million outstanding shares. Operating cash flow stood at JPY 1.03 billion, supported by controlled capital expenditures of just JPY 52 million, suggesting efficient cash management. However, the company’s operating margins appear constrained, likely due to the fragmented nature of its diversified businesses.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its energy and media segments, though profitability is diluted by smaller ventures. With a net income margin of approximately 2.5%, capital efficiency remains moderate. The low capex intensity suggests a focus on asset-light operations, but reinvestment in growth initiatives appears limited, potentially capping long-term scalability.

Balance Sheet And Financial Health

Nexyz. Group maintains a solid liquidity position, with JPY 5.84 billion in cash against total debt of JPY 5.7 billion, indicating balanced leverage. The debt-to-equity ratio appears manageable, though further details on maturity profiles would clarify refinancing risks. The company’s financial health is stable, supported by consistent cash generation and minimal capex demands.

Growth Trends And Dividend Policy

Growth trends are mixed, with core energy and media segments likely steady but newer initiatives like AIMED and beauty studios still scaling. The dividend payout of JPY 20 per share reflects a conservative policy, prioritizing liquidity over aggressive shareholder returns. Future growth may hinge on expanding high-margin digital services or energy efficiency demand in Japan.

Valuation And Market Expectations

With a market cap of JPY 10.7 billion, the company trades at a P/E of approximately 17.5x, aligning with niche industrials peers. The negative beta (-0.218) suggests low correlation to broader markets, possibly due to its specialized operations. Investors likely price in steady but unspectacular growth, given its diversified yet fragmented business model.

Strategic Advantages And Outlook

Nexyz. Group’s strengths lie in its regional expertise and integrated service offerings, particularly in energy efficiency and hyper-local media. However, its outlook depends on scaling newer digital initiatives and maintaining cost discipline. Macro trends like Japan’s energy transition and digital adoption could provide tailwinds, but execution risks in non-core segments remain a challenge.

Sources

Company description, financial data from disclosed filings (FY ending 2024-09-30), and market data from JPX.

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