investorscraft@gmail.com

Intrinsic ValueAllied Architects, Inc. (6081.T)

Previous Close¥284.00
Intrinsic Value
Upside potential
Previous Close
¥284.00

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

Allied Architects, Inc. operates in the Internet Content & Information sector, specializing in digital transformation (DX) support services across Japan, China, and international markets. The company’s core revenue model revolves around SaaS-based products such as Letro and Letro Studio for video production, Monipla for PR and product development, and echoes for instant win campaigns. These tools cater to businesses seeking enhanced digital marketing, SNS advertising, and fan engagement solutions. Allied Architects also provides Creadits, an advertising platform, alongside niche marketing tools like WEIQ, Othello, and BoJapan, which support account management and promotional strategies. Positioned in the competitive digital marketing landscape, the company differentiates itself through integrated, scalable solutions tailored for SMEs and enterprises navigating digital transformation. Its focus on Japan and China—markets with high digital adoption—positions it strategically, though competition from global SaaS providers remains a challenge. The firm’s ability to innovate in localized marketing tools and maintain client stickiness will be critical to sustaining its market position.

Revenue Profitability And Efficiency

In FY 2023, Allied Architects reported revenue of JPY 4.14 billion but recorded a net loss of JPY 146.96 million, reflecting operational challenges. The negative operating cash flow of JPY 118.55 million and capital expenditures of JPY 140.88 million suggest aggressive investment despite profitability pressures. The diluted EPS of -JPY 10.35 underscores inefficiencies in translating top-line growth to bottom-line results.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power in the current fiscal year. High capital expenditures relative to cash flow highlight strained capital efficiency, though its JPY 1.84 billion cash reserve provides a buffer. The absence of dividend payouts aligns with reinvestment priorities amid growth-focused expenditures.

Balance Sheet And Financial Health

Allied Architects maintains a solid liquidity position with JPY 1.84 billion in cash and equivalents against JPY 291.23 million in total debt, suggesting low leverage. However, the negative operating cash flow and net income raise concerns about sustainable financial health if profitability does not improve. The balance sheet remains resilient due to minimal debt obligations.

Growth Trends And Dividend Policy

Revenue growth potential is tied to DX adoption in core markets, but recent losses signal execution risks. The company has no dividend policy, prioritizing reinvestment in product development and market expansion. Shareholders must weigh growth prospects against current profitability challenges.

Valuation And Market Expectations

With a market cap of JPY 2.52 billion and a beta of 2.429, the stock reflects high volatility and speculative sentiment. Investors likely price in recovery potential, but sustained losses may pressure valuation multiples absent near-term turnaround.

Strategic Advantages And Outlook

Allied Architects’ niche SaaS tools and regional expertise offer differentiation, but profitability remains a hurdle. Success hinges on scaling high-margin products and improving operational efficiency. The outlook is cautious, with upside contingent on execution in competitive DX markets.

Sources

Company filings, Bloomberg

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