investorscraft@gmail.com

Intrinsic ValueRVH Inc. (6786.T)

Previous Close¥59.00
Intrinsic Value
Upside potential
Previous Close
¥59.00

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

RVH Inc. operates across diverse segments, including beauty care, software development, and renewable energy, positioning itself as a multifaceted player in Japan's technology and consumer services sectors. Its core revenue streams derive from eyelash extension treatments, medical imaging software (FVT-air), and solar power plant development, reflecting a hybrid model of B2C and B2B operations. The company’s beauty segment, FLASH, caters to the growing demand for aesthetic services, while its IT solutions target healthcare and enterprise efficiency. In solar energy, RVH focuses on repurposing abandoned farmland, aligning with Japan’s sustainability goals. Despite its broad portfolio, RVH’s market position remains niche, with limited scale compared to specialized peers in each segment. Its cross-industry approach mitigates sector-specific risks but may dilute competitive advantages. The company’s reliance on domestic markets and fragmented operations presents both diversification benefits and execution challenges.

Revenue Profitability And Efficiency

RVH reported revenue of ¥1.28 billion for FY2024, overshadowed by a net loss of ¥813 million, reflecting operational inefficiencies or underperformance in key segments. Negative operating cash flow (¥2.2 million) and minimal capital expenditures (¥1.7 million) suggest constrained liquidity and limited reinvestment, potentially hindering growth. The absence of dividends aligns with its unprofitability and cash preservation priorities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -¥32.11 underscores weak earnings power, likely due to high fixed costs or unsuccessful segment investments. With negligible operating cash flow relative to revenue, capital efficiency appears suboptimal. The lack of positive earnings or cash generation raises questions about the sustainability of its diversified model without restructuring.

Balance Sheet And Financial Health

RVH maintains a moderate liquidity position with ¥626 million in cash, though its ¥119 million debt load is manageable. The balance sheet shows no immediate solvency risks, but persistent losses could erode equity. Limited capex and negative cash flow may necessitate external financing if losses continue.

Growth Trends And Dividend Policy

Negative earnings and stagnant revenue growth indicate challenges in scaling operations. The dividend policy remains suspended, prioritizing liquidity over shareholder returns. Solar energy and IT solutions could offer long-term growth, but execution risks persist given current financial metrics.

Valuation And Market Expectations

At a market cap of ¥1.75 billion, RVH trades at a premium to its fundamentals, possibly reflecting speculative interest in its renewable energy or tech segments. The low beta (0.067) suggests minimal correlation with broader markets, but investor confidence hinges on turnaround prospects.

Strategic Advantages And Outlook

RVH’s diversification provides resilience, but its lack of profitability and scale in any single segment limits competitive moats. Success depends on operational streamlining, targeted investments, or strategic divestitures. Near-term outlook remains cautious given financial headwinds, though renewable energy initiatives align with macro trends.

Sources

Company filings, Bloomberg

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