investorscraft@gmail.com

Intrinsic ValueVIS Co., Ltd. (5071.T)

Previous Close¥1,470.00
Intrinsic Value
Upside potential
Previous Close
¥1,470.00

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

VIS Co., Ltd. operates in Japan's specialty business services sector, focusing on workplace design and renovation. The company provides integrated solutions, including office design, web and graphic design, construction services, and furniture sales, complemented by after-sales support. Its holistic approach positions it as a one-stop provider for corporate clients seeking functional and aesthetically optimized workspaces. VIS Co. differentiates itself through a blend of creative design expertise and practical construction capabilities, catering to businesses aiming to enhance productivity and employee satisfaction. The firm’s market position is reinforced by its long-standing presence since 1998 and its headquarters in Osaka, a key commercial hub. While the industry is fragmented, VIS Co. maintains a competitive edge by offering end-to-end services, reducing the need for clients to engage multiple vendors. Its revenue model relies on project-based contracts and recurring after-sales services, ensuring steady cash flows.

Revenue Profitability And Efficiency

VIS Co. reported revenue of JPY 14.4 billion for FY 2024, with net income of JPY 991 million, reflecting a net margin of approximately 6.9%. The company generated JPY 1.46 billion in operating cash flow, demonstrating efficient conversion of revenue into cash. Capital expenditures were modest at JPY 283 million, indicating disciplined investment in growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 118.53, underscoring its ability to deliver shareholder value. With no debt and JPY 5.17 billion in cash and equivalents, VIS Co. exhibits strong capital efficiency and financial flexibility, allowing it to reinvest in operations or return capital to shareholders.

Balance Sheet And Financial Health

VIS Co. maintains a robust balance sheet with zero debt and substantial cash reserves, highlighting its low-risk financial profile. This conservative structure provides stability and resilience, enabling the company to navigate economic fluctuations without leverage-related pressures.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for workplace optimization, though specific historical trends are not disclosed. VIS Co. pays a dividend of JPY 49 per share, signaling a commitment to returning capital to shareholders while retaining earnings for future expansion.

Valuation And Market Expectations

With a market capitalization of JPY 10.4 billion and a beta of 0.237, VIS Co. is perceived as a low-volatility investment. The valuation reflects its niche market position and steady profitability, though growth expectations appear tempered given the mature industry.

Strategic Advantages And Outlook

VIS Co.’s integrated service model and debt-free balance sheet are key strengths. The outlook remains stable, supported by consistent demand for workplace solutions, though competition and economic conditions in Japan could influence performance. The company’s focus on operational efficiency and customer retention will be critical for sustained success.

Sources

Company filings, market data

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