investorscraft@gmail.com

Intrinsic ValueDef consulting, inc. (4833.T)

Previous Close¥96.00
Intrinsic Value
Upside potential
Previous Close
¥96.00

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

Success Holders, Inc. operates in Japan's technology and media sector, focusing on niche publishing and consulting services. The company publishes ARIFT, a free community-based delivery information magazine, and distributes leaflets, leveraging localized content to engage audiences. Its consulting arm provides specialized services across technology, corporate strategy, and human resources, while its technology solutions division offers network, cloud, and security services, catering to small and mid-sized enterprises. Positioned as a hybrid media and IT consultancy, Success Holders targets underserved regional markets with cost-effective solutions. Despite its diversified offerings, the company faces stiff competition from larger publishers and IT service providers, limiting its market share. Its rebranding from Pado Corporation in 2020 reflects a strategic pivot, but execution risks persist given its modest scale and recent financial struggles.

Revenue Profitability And Efficiency

In FY2024, Success Holders reported revenue of JPY 532.4 million but recorded a net loss of JPY 311.5 million, with diluted EPS at -JPY 10.9. Operating cash flow was negative JPY 266.3 million, indicating challenges in converting revenue to cash. The absence of capital expenditures suggests limited investment in growth initiatives, potentially constraining future scalability.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in its cost structure and earnings generation. With no debt and JPY 656.2 million in cash, it maintains liquidity but lacks leverage to amplify returns. The zero dividend policy aligns with its unprofitable status, prioritizing liquidity preservation over shareholder distributions.

Balance Sheet And Financial Health

Success Holders’ balance sheet shows JPY 656.2 million in cash with no debt, providing a cushion against operational losses. However, sustained negative cash flows could erode liquidity if not addressed. The equity base remains intact, but recurring losses may necessitate capital raises or restructuring to ensure solvency.

Growth Trends And Dividend Policy

Revenue declined sharply in FY2024, reflecting operational headwinds in both media and consulting segments. The company has not paid dividends, consistent with its loss-making position. Growth prospects hinge on stabilizing core operations and potentially expanding its technology solutions, though competitive pressures and execution risks remain key hurdles.

Valuation And Market Expectations

With a market cap of JPY 3.1 billion and a beta of 0.28, the stock exhibits low volatility but trades at a premium to revenue, suggesting skepticism about turnaround potential. Investors likely await evidence of cost control and revenue diversification before assigning higher valuation multiples.

Strategic Advantages And Outlook

Success Holders’ regional focus and hybrid model offer differentiation, but profitability challenges overshadow these strengths. The outlook depends on operational restructuring and leveraging its cash reserves to invest in higher-margin services. Near-term risks include continued losses, while long-term viability requires successful pivots in both media and IT offerings.

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