investorscraft@gmail.com

Intrinsic ValueAKIBA Holdings Co.,Ltd. (6840.T)

Previous Close¥488.00
Intrinsic Value
Upside potential
Previous Close
¥488.00

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

AKIBA Holdings Co., Ltd. operates as a diversified technology firm with a strong presence in electronic equipment manufacturing, IT services, and niche markets such as pet products and real estate. The company’s core revenue streams stem from designing and manufacturing memory products, IoT solutions, and custom power supplies, alongside selling industrial computers and network equipment. Its engineering and system development segments further bolster its technological footprint. AKIBA Holdings differentiates itself through vertical integration, offering end-to-end solutions from development to sales, which enhances its competitiveness in Japan’s hardware and IT services sectors. The company’s expansion into pet products and real estate reflects strategic diversification, though its primary market remains rooted in electronics and telecommunications. While not a dominant player, its multi-faceted operations provide resilience against sector-specific downturns.

Revenue Profitability And Efficiency

In FY2024, AKIBA Holdings reported revenue of ¥15.85 billion, with net income of ¥292.6 million, reflecting modest profitability. The diluted EPS of ¥31.85 indicates stable earnings per share, though operating cash flow was negative at ¥-40.7 million, likely due to working capital adjustments. Capital expenditures of ¥-81 million suggest restrained investment, possibly prioritizing liquidity over expansion.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins around 1.8%, signaling tight profitability in a competitive hardware market. Negative operating cash flow raises questions about short-term liquidity management, though its ¥4.17 billion cash reserve provides a buffer. Debt levels at ¥5.25 billion are notable but manageable given the cash position.

Balance Sheet And Financial Health

AKIBA Holdings maintains a balanced sheet with ¥4.17 billion in cash against ¥5.25 billion in total debt, indicating moderate leverage. The absence of dividends suggests reinvestment or debt reduction priorities. The liquidity position appears adequate, but the negative operating cash flow warrants monitoring for sustained financial flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payouts reflecting a focus on internal capital allocation. The company’s diversification into non-core segments like pet products may offer incremental growth, but its primary electronics and IT services segments face stiff competition. Investor returns rely solely on capital appreciation.

Valuation And Market Expectations

With a market cap of ¥2.42 billion and a beta of 0.71, AKIBA Holdings is perceived as a lower-volatility small-cap stock. The lack of dividends and modest earnings may limit appeal to growth-focused investors, though its niche market positions could attract specialized interest.

Strategic Advantages And Outlook

AKIBA Holdings’ strength lies in its diversified operations and vertical integration, mitigating sector-specific risks. However, its outlook hinges on improving cash flow generation and leveraging its engineering expertise in high-demand areas like IoT. Strategic focus on profitability over expansion may stabilize performance, but broader sector headwinds pose challenges.

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