investorscraft@gmail.com

Intrinsic Valuetripla Co., Ltd. (5136.T)

Previous Close¥1,750.00
Intrinsic Value
Upside potential
Previous Close
¥1,750.00

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

tripla Co., Ltd. operates at the intersection of travel technology and digital services, leveraging AI-driven solutions to enhance hospitality operations. The company’s flagship product, triplaBook, serves as a booking engine for hotels, while triplaBot provides AI-powered chatbot services for marketing and customer engagement. Additionally, triplaPay facilitates QR code payments, and triplaConnect offers CRM and marketing automation tools tailored for the hospitality sector. Positioned in the competitive Internet Content & Information industry, tripla differentiates itself through integrated, tech-forward solutions that streamline hotel operations and improve guest experiences. The company’s focus on Japan’s hospitality market, combined with its scalable SaaS offerings, positions it as a niche player with growth potential in a sector increasingly reliant on digital transformation. Its ability to bundle multiple services—booking, payments, and CRM—under one platform enhances customer stickiness and cross-selling opportunities.

Revenue Profitability And Efficiency

tripla reported revenue of JPY 1.87 billion for FY 2024, with net income of JPY 209 million, reflecting a net margin of approximately 11.2%. The company’s operating cash flow of JPY 3.98 billion significantly outstrips its capital expenditures (JPY -32 million), indicating strong cash generation efficiency. This suggests a lean operational model with minimal reinvestment needs relative to cash flow.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 34.8, tripla demonstrates modest but positive earnings power. The company’s high cash balance (JPY 9.72 billion) against total debt (JPY 1.24 billion) underscores prudent capital management. The absence of dividends aligns with a growth-focused strategy, allowing retained earnings to fund expansion or product development.

Balance Sheet And Financial Health

tripla’s balance sheet is robust, with cash and equivalents nearly eight times its total debt, providing ample liquidity. The low debt-to-equity profile and substantial cash reserves position the company to weather economic downturns or invest in strategic initiatives without significant financial strain.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its SaaS-based revenue model and expanding suite of hospitality tools. tripla does not currently pay dividends, reinvesting profits into product innovation and market penetration. This aligns with its stage as a growth-oriented tech firm in a competitive sector.

Valuation And Market Expectations

At a market cap of JPY 14.35 billion, tripla trades at a P/E ratio of approximately 68.5, suggesting high growth expectations. The beta of 1.01 indicates market-aligned volatility, reflecting investor confidence in its sector positioning despite broader tech sector risks.

Strategic Advantages And Outlook

tripla’s integration of AI and payment solutions into hospitality CRM provides a competitive edge in Japan’s digitizing travel industry. Its asset-light model and strong cash flow generation support scalability. However, success hinges on sustained adoption of its bundled offerings and expansion beyond its domestic market. The outlook remains cautiously optimistic, contingent on execution in a fragmented industry.

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