investorscraft@gmail.com

Intrinsic ValueAJIS Co., Ltd. (4659.T)

Previous Close¥3,165.00
Intrinsic Value
Upside potential
Previous Close
¥3,165.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AJIS Co., Ltd. operates in the specialty business services sector, providing critical inventory and retail support solutions across Asia. The company specializes in physical inventory services, including store and warehouse audits, asset verification, and loss prevention, alongside merchandising and consulting services. Its diversified service portfolio caters to retail and logistics clients, ensuring accuracy and efficiency in inventory management. AJIS has established itself as a trusted partner in a niche market, leveraging decades of expertise since its founding in 1978. The company’s focus on precision and reliability positions it as a key player in Japan’s retail support industry, with potential for regional expansion given Asia’s growing retail sector. Its asset-light model and recurring revenue streams from inventory audits provide stability, while consulting services offer higher-margin growth opportunities.

Revenue Profitability And Efficiency

AJIS reported revenue of JPY 29.99 billion for FY 2024, with net income of JPY 1.91 billion, reflecting a healthy net margin of approximately 6.4%. The company’s operating cash flow of JPY 1.98 billion underscores its ability to convert earnings into cash, supported by minimal capital expenditures of JPY -30 million. This efficiency suggests a lean operational model with strong cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 226.78, demonstrating solid earnings power relative to its market cap. The company’s capital efficiency is evident in its high cash balance of JPY 14.02 billion against negligible total debt of JPY 158 million, indicating a conservative financial structure with ample liquidity for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

AJIS maintains a robust balance sheet, with cash and equivalents significantly outweighing its modest debt load. The near debt-free position and substantial cash reserves provide financial flexibility, reducing risk and enabling investments in growth or dividend distributions. The company’s low beta of 0.531 further reflects its stability relative to the broader market.

Growth Trends And Dividend Policy

AJIS has demonstrated consistent profitability, supported by its recurring service model. The dividend per share of JPY 85 suggests a commitment to returning capital to shareholders, though the payout ratio remains sustainable given the strong cash position. Growth opportunities may lie in expanding service offerings or geographic reach within Asia’s evolving retail landscape.

Valuation And Market Expectations

With a market cap of JPY 22.38 billion, AJIS trades at a P/E ratio of approximately 11.7x, aligning with its stable but moderate growth profile. The market appears to value the company’s reliability and cash-generative business, though further growth initiatives could enhance valuation multiples.

Strategic Advantages And Outlook

AJIS benefits from its entrenched position in Japan’s inventory services niche, with potential to scale regionally. Its asset-light model and high cash reserves provide resilience, while consulting services offer margin expansion. The outlook remains stable, with opportunities to leverage technology for efficiency gains or pursue strategic acquisitions in adjacent service areas.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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