investorscraft@gmail.com

Intrinsic ValueAlpha Co., Ltd. (4760.T)

Previous Close¥1,595.00
Intrinsic Value
Upside potential
Previous Close
¥1,595.00

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

Alpha Co., Ltd. operates as a specialized sales promotion company in Japan, focusing on the planning, production, and distribution of promotional items tailored for diverse retail sectors. The company serves a broad clientele, including manufacturers, supermarkets, home centers, and mass retailers across industries such as men's clothing, home appliances, and leisure-related services. Its core revenue model hinges on providing customized promotional solutions that enhance brand visibility and customer engagement for its clients. Positioned in the competitive advertising agencies sector, Alpha Co. differentiates itself through its integrated approach, combining planning, production, and sales under one roof. The company's deep understanding of retail dynamics and consumer behavior allows it to deliver targeted promotional campaigns, reinforcing its niche market presence. Despite operating in a fragmented industry, Alpha Co. maintains a stable foothold by leveraging long-term client relationships and adapting to evolving market trends.

Revenue Profitability And Efficiency

Alpha Co. reported revenue of JPY 6.12 billion for the fiscal year ending August 2024, with a net income of JPY 133.3 million, reflecting modest profitability. The diluted EPS stood at JPY 165.75, indicating reasonable earnings per share. Operating cash flow was JPY 166.3 million, while capital expenditures were JPY -38.3 million, suggesting disciplined capital allocation. The company's ability to generate positive cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its niche focus on promotional items, though its net income margin remains relatively thin. With a market capitalization of JPY 1.18 billion, Alpha Co. demonstrates moderate capital efficiency. The balance between operating cash flow and capital expenditures indicates prudent financial management, though higher profitability could enhance returns on invested capital.

Balance Sheet And Financial Health

Alpha Co. holds JPY 642.9 million in cash and equivalents, providing liquidity, but carries total debt of JPY 1.57 billion, which may weigh on its financial flexibility. The debt level, while manageable, warrants monitoring given the company's modest net income. The balance sheet reflects a mixed financial health profile, with adequate liquidity but elevated leverage relative to earnings.

Growth Trends And Dividend Policy

Growth trends appear stable but unspectacular, with revenue and net income reflecting steady performance. The company pays a dividend of JPY 50 per share, signaling a commitment to shareholder returns. However, the dividend yield and growth potential may be limited by the company's niche market and competitive pressures.

Valuation And Market Expectations

With a market cap of JPY 1.18 billion and a beta of -0.018, Alpha Co. exhibits low correlation to broader market movements, suggesting it is perceived as a defensive holding. The valuation reflects its modest growth prospects and niche positioning, with investors likely pricing in limited upside potential absent significant operational improvements.

Strategic Advantages And Outlook

Alpha Co.'s strategic advantage lies in its specialized promotional services and entrenched client relationships. However, the outlook remains cautious due to competitive pressures and reliance on the retail sector's health. The company's ability to innovate and expand its service offerings could determine its long-term trajectory in a dynamic advertising landscape.

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