investorscraft@gmail.com

Intrinsic ValueAltech Corporation (4641.T)

Previous Close¥2,626.00
Intrinsic Value
Upside potential
Previous Close
¥2,626.00

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

Altech Corporation operates in the staffing and employment services sector, specializing in technical and engineering assignments across Japan and internationally. The company’s diversified revenue model includes staffing solutions for technical and administrative roles, welfare solutions for nursing care, and education solutions for professional training. It also offers engineering support, software development, and robotics, catering primarily to manufacturing firms in machinery, electronics, and IT. Altech serves blue-chip and listed companies, leveraging its long-standing expertise since 1968 to maintain a competitive edge in Japan’s industrial staffing market. Its integrated approach—combining staffing, outsourcing, and technical services—positions it as a versatile partner for clients requiring specialized workforce solutions. The company’s expansion into robotics and clean-room factory services further diversifies its offerings, enhancing resilience against sector-specific downturns.

Revenue Profitability And Efficiency

Altech reported revenue of ¥49.9 billion for FY2024, with net income of ¥3.7 billion, reflecting a net margin of approximately 7.4%. Operating cash flow stood at ¥4.6 billion, supported by efficient working capital management. Capital expenditures were modest at ¥206 million, indicating a lean operational model with limited reinvestment needs. The company’s profitability metrics suggest stable cost control and effective service pricing.

Earnings Power And Capital Efficiency

Diluted EPS of ¥185.03 underscores Altech’s earnings power, driven by its high-margin engineering and staffing services. The company’s capital efficiency is evident in its low debt-to-equity ratio, with total debt at just ¥220 million against cash reserves of ¥13.3 billion. This conservative leverage supports financial flexibility and mitigates interest expense risks.

Balance Sheet And Financial Health

Altech maintains a robust balance sheet, with cash and equivalents covering 60.5x its total debt. The negligible debt burden and strong liquidity position (¥13.3 billion in cash) provide ample cushion for operational needs or strategic investments. The company’s financial health is further reinforced by positive operating cash flow and minimal capex demands.

Growth Trends And Dividend Policy

Altech’s growth is tied to Japan’s industrial and nursing care sectors, with potential upside from robotics and clean-room services. The dividend payout of ¥94 per share reflects a commitment to shareholder returns, though the yield remains modest relative to sector peers. Future expansion may hinge on scaling high-margin segments like engineering solutions.

Valuation And Market Expectations

With a market cap of ¥54.6 billion and a beta of 0.34, Altech is perceived as a low-volatility play in the staffing sector. Its valuation multiples align with industry norms, though investor expectations may focus on margin sustainability and niche market penetration.

Strategic Advantages And Outlook

Altech’s strategic advantages include its diversified service portfolio, entrenched client relationships, and expertise in technical staffing. Near-term outlook depends on labor demand in Japan’s manufacturing and healthcare sectors, while robotics and clean-room services offer long-term growth avenues. Prudent financial management positions the company to navigate cyclical pressures.

Sources

Company description, financial data from disclosed filings (FY2024), 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