investorscraft@gmail.com

Intrinsic Valueadish Co., Ltd. (7093.T)

Previous Close¥605.00
Intrinsic Value
Upside potential
Previous Close
¥605.00

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

adish Co., Ltd. operates in the Information Technology Services sector, specializing in internet monitoring and social media management solutions. The company serves both domestic and international markets with a suite of services including cyberbullying prevention, customer support, localization, and chatbot solutions. Founded in 2014 and headquartered in Tokyo, adish targets businesses seeking to enhance digital engagement and mitigate online risks. Its market position is bolstered by Japan's growing demand for digital transformation tools, though competition remains intense with larger global players. The company’s niche focus on social media analytics and customer activation differentiates it, but scalability challenges persist due to its relatively small size. adish’s revenue model relies on subscription-based and project-driven services, which provide recurring income but expose it to client concentration risks.

Revenue Profitability And Efficiency

In FY 2024, adish reported revenue of JPY 3.59 billion but recorded a net loss of JPY 115 million, reflecting margin pressures. The diluted EPS of -JPY 63.79 underscores profitability challenges, likely tied to high operational costs or competitive pricing. Operating cash flow was negative at JPY -186 million, exacerbated by weak earnings, though capital expenditures were modest at JPY -11 million, indicating restrained investment.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue to profit. With a market cap of JPY 1.07 billion, adish trades at a premium to its earnings power, suggesting investor optimism around future growth or strategic pivots. However, capital efficiency metrics remain weak, necessitating improved cost management or revenue diversification.

Balance Sheet And Financial Health

adish holds JPY 579 million in cash against JPY 486 million in total debt, providing a moderate liquidity cushion. The debt level is manageable relative to its cash reserves, but sustained losses could strain financial flexibility. Absence of dividends aligns with its reinvestment needs, though shareholder returns remain a secondary priority.

Growth Trends And Dividend Policy

Top-line growth is evident, but profitability lags, signaling unresolved scalability issues. The company has no dividend policy, redirecting resources toward operations and potential expansion. Future growth hinges on capturing larger enterprise clients or expanding its service portfolio in high-demand areas like AI-driven chatbots.

Valuation And Market Expectations

The market values adish at 0.3x revenue, reflecting skepticism about near-term earnings recovery. A beta of 0.98 suggests alignment with broader market volatility. Investors likely price in turnaround potential, but execution risks remain elevated given current financial metrics.

Strategic Advantages And Outlook

adish’s specialization in social media tools positions it well for Japan’s digital shift, but profitability must improve to sustain competitiveness. Strategic partnerships or technology upgrades could enhance its offerings. The outlook remains cautious, with success contingent on operational streamlining and market penetration.

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