investorscraft@gmail.com

Intrinsic ValueTwenty-four seven Inc. (7074.T)

Previous Close¥233.00
Intrinsic Value
Upside potential
Previous Close
¥233.00

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

Twenty-four seven Inc. operates in Japan’s consumer cyclical sector, focusing on personal products and services through a hybrid model of physical and digital offerings. The company runs 24/7 Workout, a personal training gym, and 24/7 English, a personal English conversation school, alongside online shops catering to dieting and health. Its multi-channel approach leverages both in-person engagement and e-commerce, positioning it in the competitive wellness and education segments. As a subsidiary of Inayoshi Capital Partners, Twenty-four seven benefits from strategic oversight but faces challenges in scaling its niche services. The company’s market position is constrained by its limited geographic footprint and reliance on discretionary consumer spending, which is sensitive to economic cycles. However, its dual focus on fitness and language education provides diversification within the personal services industry, though profitability remains elusive amid operational inefficiencies.

Revenue Profitability And Efficiency

Twenty-four seven reported revenue of JPY 2.53 billion for FY 2024, but net income stood at a loss of JPY 435.66 million, reflecting operational challenges. The negative operating cash flow of JPY 498.36 million and minimal capital expenditures (JPY 22.14 million) suggest limited reinvestment, possibly due to liquidity constraints. The diluted EPS of -JPY 71.74 underscores persistent unprofitability, likely tied to high fixed costs in its gym and education segments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with no discernible return on invested capital. Absence of debt mitigates financial risk, but the lack of leverage also limits growth potential. The gym and language school segments likely face high customer acquisition costs, eroding margins despite revenue generation.

Balance Sheet And Financial Health

With JPY 651.32 million in cash and no debt, Twenty-four seven maintains a clean balance sheet, though its cash reserves are insufficient to cover persistent operating losses. The absence of leverage provides stability but does not address underlying profitability issues. Liquidity remains a concern given the cash burn rate.

Growth Trends And Dividend Policy

Growth prospects appear muted, with no dividend payments and negative earnings. The company’s reliance on subsidiary support and niche markets limits scalability. Without clear turnaround initiatives, top-line growth may remain stagnant, and shareholder returns are unlikely in the near term.

Valuation And Market Expectations

The market cap of JPY 2.56 billion reflects skepticism about future profitability, with a beta of 0.536 indicating lower volatility relative to the market. Investors likely discount the stock due to sustained losses and uncertain growth drivers in its competitive segments.

Strategic Advantages And Outlook

Twenty-four seven’s dual-service model offers diversification, but operational inefficiencies and macroeconomic sensitivity pose risks. Strategic oversight from Inayoshi Capital Partners could spur restructuring, but without tangible improvements in cash flow or market expansion, the outlook remains cautious. The company must address cost structures or pivot its business model to achieve sustainable growth.

Sources

Company filings, market data

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