investorscraft@gmail.com

Intrinsic ValueAmidA Holdings Co.,Ltd. (7671.T)

Previous Close¥950.00
Intrinsic Value
Upside potential
Previous Close
¥950.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AmidA Holdings Co., Ltd. operates in the digital marketing, internet media, and IT consulting sectors, primarily serving the Taiwanese market. The company leverages its expertise in web-based solutions to offer services such as digital advertising, content creation, and technology consulting, catering to businesses seeking to enhance their online presence. Founded in 1998 and headquartered in Osaka, Japan, AmidA has established a niche in bridging Japanese technological capabilities with Taiwanese market demands. Its revenue model is built on service fees from digital marketing campaigns, media placements, and IT consulting engagements, positioning it as a specialized player in a competitive industry. The firm’s focus on cross-border digital solutions provides a unique value proposition, though its market share remains modest compared to larger global competitors. AmidA’s ability to adapt to regional digital trends and maintain client relationships underscores its resilience in a rapidly evolving sector.

Revenue Profitability And Efficiency

For FY 2023, AmidA reported revenue of JPY 3.01 billion, with net income of JPY 293.7 million, reflecting a net margin of approximately 9.8%. The company generated JPY 361.2 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled JPY -160.5 million, indicating disciplined investment in growth initiatives. These metrics suggest efficient operational management despite moderate revenue scale.

Earnings Power And Capital Efficiency

AmidA’s diluted EPS stood at JPY 69.63, supported by its profitability in digital marketing and IT services. The absence of total debt and a cash reserve of JPY 1.88 billion highlight strong capital efficiency and financial flexibility. The company’s ability to sustain earnings without leverage underscores its conservative yet effective capital allocation strategy.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with JPY 1.88 billion in cash and equivalents and no debt, ensuring ample liquidity. This conservative financial structure positions AmidA to weather economic uncertainties and pursue selective growth opportunities without overleveraging. The strong cash position also provides a buffer for potential reinvestment or shareholder returns.

Growth Trends And Dividend Policy

AmidA’s growth trajectory appears steady, with its focus on digital services aligning with broader industry trends. The company paid a dividend of JPY 37 per share, reflecting a commitment to returning capital to shareholders. While growth may be incremental, the dividend policy signals confidence in sustained cash flow generation.

Valuation And Market Expectations

With a market capitalization of JPY 4.0 billion and a beta of 0.173, AmidA is perceived as a low-volatility stock. The valuation reflects its niche market position and stable earnings, though limited scalability may cap premium multiples. Investors likely view the company as a steady performer rather than a high-growth opportunity.

Strategic Advantages And Outlook

AmidA’s strategic advantage lies in its cross-border expertise and debt-free balance sheet, enabling agility in a dynamic digital landscape. The outlook remains cautiously optimistic, with potential growth tied to expanding its service offerings in Taiwan and neighboring markets. However, competition and regional economic conditions could influence future performance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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