investorscraft@gmail.com

Intrinsic ValueAVIX,Inc. (7836.T)

Previous Close¥89.00
Intrinsic Value
Upside potential
Previous Close
¥89.00

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

AVIX, Inc. operates in the technology hardware sector, specializing in LED display systems and digital signage solutions in Japan. The company generates revenue through manufacturing, leasing, and selling digital displays, complemented by value-added services such as video content production, design, and maintenance. Its integrated approach combines hardware with digital marketing services, leveraging large LED displays and social media to enhance regional advertising and sales promotion. AVIX distinguishes itself by focusing on localized marketing solutions, positioning it as a niche player in Japan's competitive digital signage market. The company’s regional specialization and bundled service offerings provide a competitive edge, though its market share remains modest compared to larger global competitors. With a foundation in LED technology and digital content services, AVIX targets businesses seeking visually engaging advertising tools, though its growth is constrained by the capital-intensive nature of hardware production and regional market saturation.

Revenue Profitability And Efficiency

AVIX reported revenue of ¥3.73 billion for FY 2024, with net income of ¥80.4 million, reflecting thin margins in its hardware-centric business model. Operating cash flow stood at ¥603.1 million, suggesting reasonable operational efficiency, though capital expenditures were minimal at ¥41 million, indicating limited reinvestment in growth. The company’s profitability metrics highlight the challenges of balancing hardware production costs with service-based revenue streams.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥2.28 underscores modest earnings power, constrained by the capital-intensive nature of LED display manufacturing. With operating cash flow significantly higher than net income, AVIX demonstrates some ability to convert sales into cash, but its low reinvestment rate suggests cautious capital allocation. The absence of dividend payouts further indicates a focus on retaining earnings for operational needs.

Balance Sheet And Financial Health

AVIX maintains a conservative balance sheet, with ¥702.5 million in cash and equivalents against ¥583.1 million in total debt, providing a moderate liquidity cushion. The debt level is manageable relative to its market capitalization of ¥3.55 billion, though the company’s limited scale and hardware-driven operations could pose risks if demand for digital signage softens. Financial health appears stable but not robust.

Growth Trends And Dividend Policy

Growth trends remain subdued, with no dividend distributions signaling a retention-focused strategy. The company’s regional focus and niche offerings limit scalability, though its integration of SNS and LED displays presents potential for incremental growth. Without significant capex or expansion plans, AVIX’s growth trajectory appears steady but unspectacular, reliant on Japan’s digital advertising demand.

Valuation And Market Expectations

Trading at a market cap of ¥3.55 billion, AVIX’s valuation reflects its small-cap status and niche market position. The low beta of 0.119 suggests minimal correlation with broader market movements, typical for specialized hardware firms. Investors likely view the company as a stable but low-growth entity, with limited upside unless it diversifies or scales operations.

Strategic Advantages And Outlook

AVIX’s strategic advantage lies in its integrated LED display and digital marketing services, catering to regional advertisers. However, its outlook is tempered by hardware cost pressures and competition from larger players. To sustain growth, the company may need to innovate in content-driven solutions or expand beyond its domestic market, though execution risks remain high given its current scale.

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