investorscraft@gmail.com

Intrinsic ValueAllied Telesis Holdings K.K. (6835.T)

Previous Close¥318.00
Intrinsic Value
Upside potential
Previous Close
¥318.00

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 Telesis Holdings K.K. operates as a key player in the global communication equipment industry, specializing in the development and sale of advanced network devices and solutions. The company’s core revenue model is built on manufacturing high-performance network products, including its proprietary AlliedWare Plus OS, which supports IoT infrastructure with autonomous management capabilities. Its solutions integrate security software and asset management tools, positioning it as a provider of secure and scalable network infrastructure. Allied Telesis serves diverse sectors requiring robust connectivity, from enterprise networks to public safety systems, leveraging its expertise in wireless LAN and monitoring technologies. The company differentiates itself through its consulting, installation, and operational support services, enhancing long-term customer relationships. With a strong presence in Japan and international markets, Allied Telesis competes by offering reliable, innovative networking solutions tailored to evolving digital transformation needs.

Revenue Profitability And Efficiency

In FY 2024, Allied Telesis reported revenue of JPY 48.5 billion, with net income reaching JPY 3.6 billion, reflecting a healthy profit margin. The company’s operating cash flow stood at JPY 5.7 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at JPY -658 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 32.97 demonstrates solid earnings power, supported by its focus on high-margin network solutions and services. Allied Telesis maintains capital efficiency, as evidenced by its ability to generate substantial operating cash flow relative to its revenue base.

Balance Sheet And Financial Health

Allied Telesis holds JPY 14.3 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of JPY 7.7 billion is manageable, with a conservative leverage profile. The strong cash position and moderate debt levels underscore the company’s financial stability.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for secure and autonomous network solutions, particularly in IoT and enterprise markets. Allied Telesis offers a modest dividend of JPY 2 per share, reflecting a balanced approach to returning capital to shareholders while reinvesting in innovation.

Valuation And Market Expectations

With a market cap of JPY 16.9 billion and a beta of 0.667, Allied Telesis is viewed as a relatively stable investment within the technology sector. The valuation reflects expectations for steady growth in network infrastructure demand, particularly in security and IoT applications.

Strategic Advantages And Outlook

Allied Telesis benefits from its technological expertise in autonomous network management and strong service offerings. The outlook remains positive as the company capitalizes on global digital transformation trends, though competition in the networking space requires ongoing innovation.

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