investorscraft@gmail.com

Intrinsic ValueAval Data Corporation (6918.T)

Previous Close¥2,963.00
Intrinsic Value
Upside potential
Previous Close
¥2,963.00

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

Aval Data Corporation operates in the computer hardware sector, specializing in high-precision measurement, manufacturing, and communication equipment. The company serves diverse industries, including medical, physics, and chemistry, through its portfolio of control devices, vision systems, and optical communication boards. Its technical services and software development kits further enhance its value proposition, positioning it as a niche player in Japan's specialized hardware market. Aval Data leverages decades of expertise to maintain a strong foothold in precision instrumentation, catering to both industrial and scientific applications. The company’s focus on innovation in image processing and high-speed communication technologies allows it to compete effectively in a market dominated by larger multinational firms. While its domestic presence is robust, its limited global footprint may constrain growth compared to peers with broader international operations.

Revenue Profitability And Efficiency

Aval Data reported revenue of JPY 12.58 billion for FY 2024, with net income reaching JPY 5.26 billion, reflecting a strong profit margin. However, operating cash flow was negative at JPY -2.35 billion, likely due to working capital adjustments or timing differences. Capital expenditures of JPY -1.03 billion suggest ongoing investments in R&D or production capabilities, though further context is needed to assess efficiency trends.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 853.67 underscores its earnings strength, supported by a debt-free balance sheet. With no total debt and JPY 9.04 billion in cash, Aval Data exhibits high capital efficiency, though the negative operating cash flow warrants monitoring. Its ability to sustain profitability without leverage highlights disciplined financial management.

Balance Sheet And Financial Health

Aval Data maintains a robust balance sheet, with JPY 9.04 billion in cash and no debt, ensuring financial flexibility. The absence of leverage reduces risk, while its liquidity position supports operational and strategic initiatives. The negative operating cash flow, however, may require scrutiny to ensure it does not reflect underlying operational challenges.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stable, though specific historical trends are unclear. A dividend of JPY 70 per share indicates a shareholder-friendly policy, aligning with its strong net income. Further details on revenue growth drivers or segment performance would enhance the assessment of long-term sustainability.

Valuation And Market Expectations

With a market cap of JPY 12.79 billion and a beta of 0.668, Aval Data is perceived as relatively low-risk within its sector. Its valuation multiples, absent peer comparisons, suggest market confidence in its niche positioning, though investor expectations may hinge on future cash flow normalization and expansion potential.

Strategic Advantages And Outlook

Aval Data’s strategic advantages lie in its specialized product offerings and debt-free structure. Its outlook depends on its ability to innovate in high-precision hardware and expand beyond Japan. While current profitability is strong, sustaining growth will require addressing cash flow dynamics and potential market saturation in its core segments.

Sources

Company description, financial data from disclosed filings (FY 2024), and market data from exchange sources.

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