investorscraft@gmail.com

Intrinsic ValueBengo4.com,Inc. (6027.T)

Previous Close¥2,902.00
Intrinsic Value
Upside potential
Previous Close
¥2,902.00

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

Bengo4.com, Inc. operates as a specialized internet media and IT services provider in Japan, focusing on legal and tax consultation portals through its flagship platforms, Bendo4.com and zeiri4.com. The company’s Media segment serves as a digital intermediary, connecting users with professional legal and tax advisors, while its IT/Solutions segment offers CloudSign, a cloud-based contract management service that enhances operational efficiency for businesses. Positioned within Japan’s growing digital consulting market, Bengo4.com leverages its niche expertise to differentiate itself from broader IT service providers. The company’s dual-segment approach—combining digital media with SaaS solutions—creates a diversified revenue stream while addressing distinct market needs. Its focus on compliance-driven services aligns with Japan’s stringent regulatory environment, providing a defensible market position. While competition exists from generalist platforms, Bengo4.com’s specialized vertical integration and localized expertise reinforce its relevance in a market increasingly reliant on digital professional services.

Revenue Profitability And Efficiency

In FY2024, Bengo4.com reported revenue of ¥11.32 billion, with net income of ¥837.67 million, reflecting a net margin of approximately 7.4%. Operating cash flow stood at ¥1.16 billion, supported by efficient working capital management. Capital expenditures were modest at ¥67 million, indicating a capital-light model focused on scalable digital services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥36.77 demonstrates its ability to translate top-line growth into shareholder returns. With operating cash flow exceeding net income, Bengo4.com exhibits strong cash conversion efficiency. The absence of dividends suggests reinvestment into growth initiatives, particularly in its IT/Solutions segment, which may drive future earnings scalability.

Balance Sheet And Financial Health

Bengo4.com maintains a solid liquidity position with ¥3.47 billion in cash and equivalents, against total debt of ¥2.75 billion. The balance sheet reflects prudent leverage, with sufficient cash reserves to service obligations and fund organic expansion. The company’s asset-light structure and positive operating cash flow underscore its financial stability in a competitive digital services landscape.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-margin digital services and SaaS solutions suggests potential for scalable expansion. Bengo4.com currently retains all earnings, as evidenced by a zero dividend policy, likely prioritizing reinvestment in technology and platform enhancements to capture market share in Japan’s digitizing professional services sector.

Valuation And Market Expectations

With a market capitalization of ¥67.68 billion and a beta of 0.088, the stock exhibits low volatility relative to the broader market. The valuation reflects investor confidence in the company’s niche positioning and cash-generative business model, though further details on growth metrics would be needed to assess premium or discount to sector peers.

Strategic Advantages And Outlook

Bengo4.com’s strategic advantage lies in its dual focus on specialized digital media and SaaS solutions, catering to Japan’s regulatory and professional services demand. The outlook hinges on its ability to scale CloudSign adoption and maintain leadership in legal/tax consultation portals. Regulatory tailwinds and Japan’s digital transformation could provide incremental growth opportunities, though competition may intensify.

Sources

Company description, financial data from disclosed ticker information

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