Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |