investorscraft@gmail.com

Intrinsic Value of AXXZIA Inc. (4936.T)

Previous Close¥483.00
Intrinsic Value
Upside potential
Previous Close
¥483.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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