investorscraft@gmail.com

Intrinsic ValueArchitects Studio Japan Inc. (6085.T)

Previous Close¥422.00
Intrinsic Value
Upside potential
Previous Close
¥422.00

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

Architects Studio Japan Inc. operates in the engineering and construction sector, specializing in design and construction support services for residential and commercial buildings in Japan. The company’s core revenue model is built on providing architectural design services, managing construction projects, and offering supplementary services such as event management, publishing, and cultural activities. Its diverse portfolio includes houses, apartment complexes, and commercial facilities, catering to both private and corporate clients. The firm differentiates itself through integrated design solutions and value-added services like seminars and exhibitions, which enhance its market positioning. Despite operating in a competitive industry dominated by larger construction firms, Architects Studio Japan leverages its niche expertise and localized presence to maintain relevance. However, its smaller scale limits its ability to compete for large-scale infrastructure projects, confining it primarily to mid-sized and boutique developments. The company’s publishing arm and cultural initiatives further diversify its income streams but contribute marginally to overall revenue.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of JPY 592.9 million but recorded a net loss of JPY 361.4 million, reflecting operational challenges. The negative operating cash flow of JPY 204.2 million and capital expenditures of JPY 46.4 million indicate strained liquidity and limited reinvestment capacity. These metrics suggest inefficiencies in cost management or declining demand for its services.

Earnings Power And Capital Efficiency

The diluted EPS of -JPY 147.05 underscores weak earnings power, likely due to high fixed costs or project delays. With negative cash flow from operations, the company’s ability to generate returns on capital is constrained. The absence of dividend payouts aligns with its current unprofitability and focus on preserving liquidity.

Balance Sheet And Financial Health

The balance sheet shows JPY 263.1 million in cash against JPY 247.6 million in total debt, indicating a narrow liquidity buffer. The lack of significant leverage provides some stability, but the consistent losses and negative cash flows raise concerns about long-term solvency without external financing or operational turnaround.

Growth Trends And Dividend Policy

The company’s growth prospects appear muted, given its recent losses and stagnant revenue. No dividends have been distributed, reflecting a conservative approach to capital allocation amid financial stress. Future growth may hinge on project wins or cost restructuring, but current trends do not suggest near-term recovery.

Valuation And Market Expectations

With a market cap of JPY 2.09 billion and a beta of 0.565, the stock is relatively low-volatility but trades at a distressed valuation due to poor profitability. Investors likely price in continued challenges, with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

The company’s niche expertise in architectural design and cultural integration offers differentiation, but its small scale and financial struggles limit competitiveness. A turnaround would require cost rationalization, project pipeline expansion, or strategic partnerships. The outlook remains cautious unless management demonstrates sustainable profitability.

Sources

Company filings, market data

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