investorscraft@gmail.com

Intrinsic ValueRelia, Inc. (4708.T)

Previous Close¥1,464.00
Intrinsic Value
Upside potential
Previous Close
¥1,464.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Relia, Inc. operates as a business process outsourcing (BPO) provider in Japan, specializing in contact center services, back-office operations, and digital marketing solutions. The company serves diverse industries by offering inbound/outbound call handling, data entry, CRM optimization, and emergency support, positioning itself as a versatile partner for operational efficiency. Its integration of digital channels (email, SMS, chat) with traditional call center services enhances customer engagement, catering to Japan's demand for high-touch, technology-driven BPO solutions. Relia differentiates itself through domain expertise in VOC (Voice of Customer) management and FAQ consulting, addressing clients' need for actionable insights. While competing in a fragmented market, the company maintains relevance by combining scalability with niche services like product recall support, appealing to sectors requiring crisis responsiveness. Its rebranding from Moshi Moshi Hotline in 2015 reflects a strategic shift toward integrated digital and analytics-driven outsourcing.

Revenue Profitability And Efficiency

Relia reported revenue of ¥120.6 billion for FY2023, with net income of ¥4.3 billion, translating to a net margin of approximately 3.6%. The company generated ¥7.4 billion in operating cash flow, demonstrating steady cash conversion despite capital expenditures of ¥2.2 billion. Its diluted EPS of ¥66.34 suggests efficient earnings distribution across its 64.8 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s operating cash flow covers capital expenditures by a factor of 3.3x, indicating robust reinvestment capacity. With minimal total debt (¥754 million) against ¥27.8 billion in cash, Relia maintains a conservative leverage profile, allowing flexibility for strategic investments or dividend growth without compromising financial stability.

Balance Sheet And Financial Health

Relia’s balance sheet is notably liquid, with cash and equivalents representing ~35% of its ¥94.9 billion market cap. Debt-to-equity is negligible, underscoring a low-risk capital structure. The ¥2.2 billion in capex aligns with typical BPO infrastructure upkeep, suggesting disciplined asset maintenance rather than aggressive expansion.

Growth Trends And Dividend Policy

The dividend payout of ¥43 per share reflects a yield of ~2.9% (assuming a share price near ¥1,464), balancing shareholder returns with retention for digital service enhancements. Revenue growth trends are undisclosed, but the sector’s steady demand for outsourcing in Japan supports baseline resilience.

Valuation And Market Expectations

At a market cap of ¥94.9 billion, Relia trades at ~0.79x revenue and 22x net income, modest for IT services peers. Its beta of 0.87 suggests lower volatility than the broader market, possibly due to stable BPO demand cycles.

Strategic Advantages And Outlook

Relia’s dual focus on traditional call centers and digital CRM integration positions it to capture hybrid customer service trends. Its strong liquidity and niche expertise in crisis support provide a defensive edge, though competition from global BPOs may pressure margins. The outlook hinges on scaling high-value analytics services while maintaining cost discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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