investorscraft@gmail.com

Intrinsic ValueEDP Corporation (7794.T)

Previous Close¥660.00
Intrinsic Value
Upside potential
Previous Close
¥660.00

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

EDP Corporation operates in the luxury goods sector, specializing in the fabrication and sale of high-precision synthetic diamonds and related products. The company serves niche markets, including semiconductor manufacturing, optical applications, and industrial cutting tools, leveraging its expertise in single-crystal synthetic diamond technology. Its product portfolio includes diamond seeds, substrates, heat spreaders, and optical windows, catering to both industrial and high-end consumer applications. EDP’s market position is defined by its technological specialization in synthetic diamonds, a segment with growing demand due to advancements in semiconductor and optical industries. However, the company operates in a competitive landscape dominated by larger players with broader product offerings and greater economies of scale. Despite its innovative capabilities, EDP’s small size and limited diversification may constrain its ability to capture significant market share in the rapidly evolving synthetic diamond industry.

Revenue Profitability And Efficiency

EDP Corporation reported revenue of JPY 757.5 million for FY 2024, alongside a net loss of JPY 111.3 million, reflecting operational challenges. The negative operating cash flow of JPY 630.7 million and high capital expenditures of JPY 828 million indicate significant reinvestment needs, though profitability remains under pressure. The diluted EPS of -JPY 8.48 underscores the company’s current unprofitability, likely due to high production costs or subdued demand.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in converting revenue into earnings. Capital expenditures exceed operating cash flow, suggesting aggressive investment in growth or technology, but without corresponding profitability. The lack of positive earnings power raises questions about the sustainability of its current business model without external financing or improved operational leverage.

Balance Sheet And Financial Health

EDP holds JPY 688.2 million in cash and equivalents against total debt of JPY 232.2 million, indicating a manageable debt load. However, the negative operating cash flow and high capex could strain liquidity if not addressed. The balance sheet appears moderately leveraged, but sustained losses may necessitate further capital raises or cost restructuring to maintain financial stability.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, with revenue not yet sufficient to offset costs. No dividends were paid, reflecting a focus on reinvestment or financial preservation. Future growth hinges on demand for synthetic diamonds in semiconductor and industrial applications, but profitability must improve to sustain long-term expansion.

Valuation And Market Expectations

With a market cap of JPY 9.49 billion and a beta of 1.739, EDP is viewed as a high-risk, high-reward investment. The negative earnings and cash flow suggest the market may be pricing in speculative growth potential, particularly in synthetic diamond applications. However, without near-term profitability, valuation remains speculative.

Strategic Advantages And Outlook

EDP’s technological expertise in synthetic diamonds provides a niche advantage, but operational inefficiencies and competitive pressures pose risks. The outlook depends on its ability to scale production, reduce costs, and capitalize on emerging demand in high-tech industries. Strategic partnerships or technological breakthroughs could enhance its market position, but execution risks remain high.

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