Previous Close | ¥483.00 |
Intrinsic Value | ¥4,987.88 |
Upside potential | +933% |
Data is not available at this time.
AXXZIA Inc. operates in the Japanese household and personal products sector, specializing in premium cosmetics and health supplements. The company’s diversified portfolio includes skincare, makeup, body care, and salon products under multiple brands such as AXXZIA, AGtheory, and LisBeau. Its direct-to-consumer online sales model complements traditional retail channels, enhancing accessibility and customer engagement. Positioned in the competitive beauty and wellness market, AXXZIA differentiates itself through niche branding and a focus on quality formulations. The company targets mid-to-high-end consumers seeking specialized solutions, leveraging Japan’s strong domestic demand for beauty products. While it faces competition from global giants, AXXZIA’s localized brand appeal and agile product development provide a defensible market position. The company’s expansion into supplements and homecare further diversifies revenue streams, mitigating reliance on any single product category.
AXXZIA reported revenue of JPY 12.2 billion for FY2024, with net income of JPY 794 million, reflecting a net margin of approximately 6.5%. Operating cash flow stood at JPY 800 million, supported by disciplined cost management. Capital expenditures of JPY 363 million indicate moderate reinvestment, aligning with the company’s growth strategy in product development and digital sales channels.
The company’s diluted EPS of JPY 32 underscores its earnings capability relative to its share count. With a robust cash position of JPY 4.9 billion and manageable total debt of JPY 949 million, AXXZIA maintains healthy capital efficiency. Its low beta of 0.055 suggests minimal correlation to broader market volatility, typical of defensive consumer stocks.
AXXZIA’s balance sheet is solid, with cash and equivalents covering total debt by a factor of 5.2x. The negligible debt burden and strong liquidity position provide flexibility for strategic initiatives or potential M&A. The company’s financial health is further reinforced by positive operating cash flow and conservative leverage.
AXXZIA’s growth is driven by brand expansion and e-commerce penetration, though revenue growth rates remain undisclosed. The company pays a dividend of JPY 15 per share, signaling a commitment to shareholder returns. Its payout ratio appears sustainable given stable cash flows and low capital intensity.
With a market cap of JPY 9.5 billion, AXXZIA trades at a P/E multiple of approximately 12x based on FY2024 earnings. The valuation reflects moderate growth expectations and the defensive nature of its industry. Investor sentiment may hinge on the company’s ability to scale its digital footprint and innovate in crowded product categories.
AXXZIA’s strategic strengths lie in its multi-brand approach and direct-to-consumer capabilities. The outlook remains stable, supported by Japan’s resilient beauty market. However, intensifying competition and shifting consumer preferences pose risks. The company’s focus on premiumization and operational efficiency will be critical to sustaining margins and market share.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |