investorscraft@gmail.com

Intrinsic ValueArtra Group Corporation (6029.T)

Previous Close¥172.00
Intrinsic Value
Upside potential
Previous Close
¥172.00

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

Artra Group Corporation operates in Japan's healthcare sector, specializing in support services for acupuncture and osteopathic hospitals. The company generates revenue through billing services, its proprietary HONEY-STYLE reservation system, and Atlas Store, an e-commerce platform selling consumables for acupuncture clinics. Additionally, it provides a portal site offering specialized information for healthcare practitioners. Artra Group serves a niche market, leveraging digital tools to streamline operations for traditional medicine providers. Its focus on acupuncture and moxibustion clinics positions it uniquely in Japan's healthcare ecosystem, where demand for alternative therapies remains steady. The company’s diversified approach—combining software solutions, e-commerce, and informational resources—enhances its value proposition in a sector with limited direct competitors. However, its market penetration is constrained by the specialized nature of its clientele.

Revenue Profitability And Efficiency

Artra Group reported revenue of JPY 4.23 billion for the fiscal year ending December 2024, reflecting its steady service-based income streams. However, the company posted a net loss of JPY 36.7 million, indicating profitability challenges. Operating cash flow stood at JPY 200.9 million, suggesting some operational efficiency, though capital expenditures were modest at JPY 41 million, reflecting limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 3.52 underscores its current lack of earnings power. While operating cash flow remains positive, the net loss highlights inefficiencies in converting revenue into bottom-line profitability. The absence of significant capital expenditures suggests a cautious approach to expansion, possibly due to market constraints or strategic prioritization of stability over aggressive growth.

Balance Sheet And Financial Health

Artra Group maintains a solid liquidity position with JPY 1.05 billion in cash and equivalents, offset by total debt of JPY 1.28 billion. The debt level is manageable relative to its market capitalization of JPY 1.58 billion, but the negative net income raises questions about long-term debt sustainability. The balance sheet reflects a conservative yet leveraged structure, typical of niche service providers in healthcare.

Growth Trends And Dividend Policy

The company has not issued dividends, aligning with its focus on reinvesting limited profits into operational stability. Growth trends appear muted, given the modest revenue base and lack of profitability. Expansion opportunities may lie in scaling its digital platforms or diversifying services, but current financials do not indicate aggressive growth ambitions.

Valuation And Market Expectations

With a market cap of JPY 1.58 billion and a beta of 0.196, Artra Group is viewed as a low-volatility, niche player. The lack of profitability likely dampens investor enthusiasm, though its specialized market position could attract long-term value seekers if operational improvements materialize. Valuation metrics are constrained by negative earnings, making traditional multiples less informative.

Strategic Advantages And Outlook

Artra Group’s strategic advantage lies in its specialized focus on acupuncture and osteopathic support services, a defensible niche in Japan’s healthcare market. However, the outlook remains cautious due to profitability challenges. Success hinges on optimizing its service offerings, reducing costs, or expanding its digital footprint to capture broader demand for alternative medicine support services.

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