investorscraft@gmail.com

Intrinsic ValuePlat'Home Co., Ltd. (6836.T)

Previous Close¥903.00
Intrinsic Value
Upside potential
Previous Close
¥903.00

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

Plat'Home Co., Ltd. operates in Japan's computer hardware sector, specializing in IoT gateway solutions and computer-related products. The company's core revenue model revolves around the sale of OpenBlocks IoT devices, which serve as intelligent edge gateways connecting sensors and devices to cloud applications across industries like healthcare, industrial automation, and energy management. Its product portfolio includes OpenBlocks IoT VX2 and BX1G, tailored for real-time monitoring and control in diverse environments. Plat'Home also provides system design and consulting services, enhancing its value proposition. The company occupies a niche position in Japan's IoT market, focusing on edge computing solutions for small to medium-scale deployments. While it faces competition from larger global hardware vendors, its specialization in compact, energy-efficient IoT gateways allows it to serve specific use cases in healthcare monitoring, building automation, and agriculture. Plat'Home supplements its hardware sales with peripheral equipment and software, creating a modest but diversified revenue stream within Japan's technology ecosystem.

Revenue Profitability And Efficiency

Plat'Home reported revenue of ¥998.9 million for FY 2024, reflecting its niche market focus. The company recorded a net loss of ¥107.1 million, with diluted EPS of -¥70.59, indicating ongoing profitability challenges. Operating cash flow was negative at ¥-62.8 million, while capital expenditures remained minimal at ¥-4.9 million, suggesting constrained investment capacity amid operational pressures.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight inefficiencies in its current scale of operations. With no debt reported, Plat'Home relies entirely on equity financing, but its capital efficiency is hampered by weak earnings power. The lack of meaningful capex signals limited near-term growth initiatives, relying instead on existing product lines.

Balance Sheet And Financial Health

Plat'Home maintains a debt-free balance sheet with ¥158.5 million in cash and equivalents, providing a modest liquidity buffer. However, the consistent operating losses and negative cash flows raise concerns about long-term sustainability without improved profitability or additional financing. The absence of leverage reduces risk but also limits financial flexibility.

Growth Trends And Dividend Policy

Growth trends appear stagnant, with no dividend payments and persistent losses. The company's focus on IoT gateways has yet to translate into scalable profitability, and its minimal capex suggests a conservative approach to expansion. Without clear revenue diversification or margin improvement, near-term growth prospects remain uncertain.

Valuation And Market Expectations

With a market cap of ¥4.47 billion, the market appears to assign some speculative value to Plat'Home's IoT niche despite its unprofitability. The low beta of 0.371 indicates limited correlation with broader market movements, typical of micro-cap technology firms with idiosyncratic risk profiles. Valuation metrics are challenging to interpret given the lack of earnings.

Strategic Advantages And Outlook

Plat'Home's strategic advantage lies in its specialized IoT gateway products for edge computing applications, particularly in Japan's domestic market. However, the outlook remains cautious due to its small scale, unprofitability, and competitive pressures. Success hinges on achieving operational scale or securing partnerships to expand its IoT solutions beyond niche deployments.

Sources

Company description, financial data from disclosed ticker information

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