investorscraft@gmail.com

Intrinsic ValueALiNK Internet, Inc. (7077.T)

Previous Close¥1,073.00
Intrinsic Value
Upside potential
Previous Close
¥1,073.00

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

ALiNK Internet, Inc. operates in the Internet Content & Information sector, specializing in weather-related digital media and consulting services. Its flagship product, Tenki.jp, provides real-time weather updates, forecasts, and disaster-related information, leveraging meteorological expertise to serve a broad consumer base. The company monetizes through advertising and consulting services, positioning itself as a niche player in Japan's digital weather information market. Unlike larger tech conglomerates, ALiNK focuses on hyper-localized weather data, differentiating itself through accuracy and specialized content. Its secondary revenue streams include internet consulting and ad agency services, which complement its core media operations. The company’s lean structure allows it to adapt quickly to market demands, though its scale remains modest compared to global competitors. With no significant debt and a strong cash position, ALiNK maintains financial flexibility to invest in content expansion or technological upgrades.

Revenue Profitability And Efficiency

ALiNK reported revenue of ¥888.4 million for FY2025, with net income of ¥57.3 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at ¥255.3 million, significantly higher than net income, indicating efficient working capital management. Capital expenditures were minimal at ¥-0.8 million, suggesting a capital-light business model focused on digital assets rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥30.73 underscores its ability to generate earnings despite its small scale. With no debt and ¥743.4 million in cash, ALiNK exhibits strong capital efficiency, as evidenced by its ability to fund operations entirely through organic cash flow. The absence of leverage further enhances its earnings stability in volatile market conditions.

Balance Sheet And Financial Health

ALiNK’s balance sheet is robust, with cash and equivalents covering 84% of its market capitalization. Zero debt and negligible capital expenditures highlight a low-risk financial profile. The company’s liquidity position provides ample cushion for strategic investments or potential downturns, though its growth trajectory remains dependent on digital ad demand and weather-related content engagement.

Growth Trends And Dividend Policy

ALiNK has not paid dividends, reinvesting cash flow into operations. Revenue growth potential hinges on expanding Tenki.jp’s user base and ad monetization. The lack of historical dividend payouts suggests a focus on retaining earnings for future opportunities, though its modest net income may limit aggressive expansion without external funding.

Valuation And Market Expectations

At a market cap of ¥1.91 billion, ALiNK trades at roughly 2.1x revenue and 33.3x net income, reflecting investor expectations for niche digital media growth. Its low beta (0.144) indicates minimal correlation with broader market movements, appealing to risk-averse investors seeking weather-related content exposure.

Strategic Advantages And Outlook

ALiNK’s specialization in weather data provides a defensible niche, though competition from larger platforms poses risks. Its cash-rich balance sheet supports R&D or acquisitions, but scalability challenges persist. The outlook depends on ad revenue resilience and potential partnerships to amplify Tenki.jp’s reach, particularly in disaster-prone regions where real-time updates are critical.

Sources

Company filings, market data

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