investorscraft@gmail.com

Intrinsic ValueImpact HD Inc. (6067.T)

Previous Close¥4,515.00
Intrinsic Value
Upside potential
Previous Close
¥4,515.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Impact HD Inc. operates as a specialized field marketing services provider in Japan, catering primarily to consumer goods manufacturers, retail distribution stores, and agencies. The company’s core revenue model revolves around one-stop in-store sales promotion services, including outsourced store operations, POP furniture production, and logistics. Additionally, it offers IoT solutions like Digital Signage and MarketWatcher, alongside MR solutions such as compliance surveys and staff training, positioning itself as an integrated retail support partner. Impact HD differentiates itself through a diversified service portfolio that bridges physical retail execution with digital analytics, enhancing store performance and consumer engagement for clients. Its focus on HR, IoT, and MR solutions allows it to capture value across the retail supply chain, from merchandising to compliance. The company’s Tokyo headquarters and domestic focus underscore its deep understanding of Japan’s retail landscape, though its beta of 1.23 suggests moderate sensitivity to broader market fluctuations.

Revenue Profitability And Efficiency

Impact HD reported robust revenue of JPY 2.95 trillion for FY2023, with net income reaching JPY 320.9 billion, reflecting a healthy profit margin. Diluted EPS stood at JPY 313.05, indicating strong earnings distribution. Operating cash flow was JPY 274.2 billion, though capital expenditures of JPY -58.5 billion suggest ongoing investments in service infrastructure. The absence of total debt highlights a conservative financial approach.

Earnings Power And Capital Efficiency

The company’s net income of JPY 320.9 billion demonstrates significant earnings power, supported by efficient service delivery and scalable solutions. With no debt and JPY 51.7 billion in cash, Impact HD maintains high capital efficiency, allowing flexibility for reinvestment or shareholder returns. Operating cash flow coverage of capital expenditures further underscores sustainable operations.

Balance Sheet And Financial Health

Impact HD’s balance sheet is notably strong, with zero debt and JPY 51.7 billion in cash and equivalents. This debt-free position, coupled with positive operating cash flow, indicates low financial risk and ample liquidity. The lack of leverage provides resilience against market downturns and supports strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company’s revenue and profitability metrics suggest steady growth, though specific YoY comparisons are unavailable. A dividend per share of JPY 7.4 million (likely a data error; actual value unverifiable) is cited, but this figure requires clarification. Given its cash reserves and earnings, Impact HD has capacity for consistent shareholder returns, but further disclosure is needed to assess dividend sustainability.

Valuation And Market Expectations

With a market cap of JPY 32.4 billion, Impact HD trades at a modest valuation relative to its JPY 2.95 trillion revenue, implying a low price-to-sales multiple. The beta of 1.23 indicates alignment with market volatility. Investors likely value its debt-free structure and niche retail services, though sector competition may temper growth expectations.

Strategic Advantages And Outlook

Impact HD’s integration of physical and digital retail solutions provides a competitive edge in Japan’s evolving consumer landscape. Its debt-free balance sheet and cash reserves position it well for organic growth or strategic acquisitions. However, reliance on domestic retail exposure may limit diversification. The outlook remains stable, contingent on retail sector resilience and execution of its service-driven model.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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