investorscraft@gmail.com

Intrinsic ValueArtiza Networks, Inc. (6778.T)

Previous Close¥593.00
Intrinsic Value
Upside potential
Previous Close
¥593.00

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

Artiza Networks, Inc. operates in the communication equipment sector, specializing in testing solutions for radio access and core network nodes. The company serves mobile network operators, equipment manufacturers, and system integrators with products like gNodeB/eNodeB testers, QoE optimization tools, and Ethernet service testing devices. Its offerings include functional and performance testing solutions, catering to emerging technologies such as 5G, IoT, and carrier aggregation. Artiza Networks positions itself as a niche player in telecom testing, leveraging its expertise in simulation and quality assurance to support network reliability and performance optimization. The company’s focus on RAN and core network testing aligns with global demand for robust telecom infrastructure, though it faces competition from larger, diversified testing equipment providers. Its compact and scalable solutions appeal to operators seeking cost-effective testing tools, but its market share remains modest compared to global leaders.

Revenue Profitability And Efficiency

Artiza Networks reported revenue of ¥2.82 billion for FY2024, reflecting its niche market presence. However, the company posted a net loss of ¥143 million, with diluted EPS at -¥15.69, indicating profitability challenges. Operating cash flow stood at ¥227 million, suggesting some operational resilience, while capital expenditures were minimal at -¥18 million, reflecting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, likely due to competitive or cost-related headwinds. Its operating cash flow remains positive, but the modest scale of operations limits capital efficiency. Artiza’s focus on telecom testing may require further R&D or market expansion to improve margins and earnings sustainability.

Balance Sheet And Financial Health

Artiza maintains a strong liquidity position with ¥6.46 billion in cash and equivalents, offset by ¥1.5 billion in total debt. The high cash reserve provides flexibility, but the debt load could constrain financial agility if profitability does not improve. The balance sheet suggests a cautious approach to leverage, with ample liquidity to navigate near-term challenges.

Growth Trends And Dividend Policy

Despite profitability struggles, Artiza paid a dividend of ¥20 per share, signaling commitment to shareholder returns. Growth trends are unclear, given the FY2024 loss, but the company’s focus on 5G and IoT testing could unlock opportunities if demand for advanced telecom infrastructure testing accelerates.

Valuation And Market Expectations

With a market cap of ¥5.53 billion and a beta of 0.83, Artiza is viewed as a relatively stable but small-cap player. The negative earnings and modest revenue base suggest muted market expectations, though its cash reserves and niche expertise may attract value-oriented investors.

Strategic Advantages And Outlook

Artiza’s specialized testing solutions for 5G and IoT provide a competitive edge in a growing telecom segment. However, its ability to scale profitability remains uncertain. The outlook hinges on broader telecom infrastructure investment and the company’s execution in monetizing its testing expertise.

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