investorscraft@gmail.com

Intrinsic ValueAlmedio Inc. (7859.T)

Previous Close¥185.00
Intrinsic Value
Upside potential
Previous Close
¥185.00

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

Almedio Inc. operates as a specialized technology firm in Japan, focusing on the development and sale of test tapes, test discs, and advanced nanomaterials. The company serves diverse industries, including aviation, automotive, medical, and leisure, through its five segments: Insulating Material, Storage Solution, Archive, Industrial Solution, and Nano Material. Its core revenue model hinges on manufacturing high-performance materials and optical media testing solutions, positioning it as a niche player in Japan's hardware and equipment sector. Almedio’s Storage Solution segment caters to optical drive manufacturers, while its Nano Material segment targets high-growth applications like carbon fiber composites and synthetic graphene. The company’s expertise in archival solutions and industrial testing further strengthens its market position, though its geographic concentration in Japan limits global exposure. Despite competition from larger multinationals, Almedio maintains relevance through specialized R&D and tailored solutions for industrial clients.

Revenue Profitability And Efficiency

In FY 2024, Almedio reported revenue of ¥11.56 billion, with net income reaching ¥2.33 billion, reflecting a robust net margin of approximately 20%. Operating cash flow stood at ¥2.25 billion, while capital expenditures totaled ¥1.07 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though its reliance on domestic markets may expose it to regional economic fluctuations.

Earnings Power And Capital Efficiency

Almedio’s diluted EPS of ¥123.41 underscores its earnings strength, supported by high-margin segments like nanomaterials and industrial solutions. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market cap, though its beta of 1.36 indicates higher volatility compared to broader market benchmarks.

Balance Sheet And Financial Health

Almedio maintains a solid balance sheet, with ¥3.95 billion in cash and equivalents against total debt of ¥424 million, reflecting a conservative leverage profile. Its liquidity position is strong, providing flexibility for R&D or strategic initiatives. The absence of dividends suggests a focus on reinvesting earnings into growth opportunities.

Growth Trends And Dividend Policy

Almedio’s growth is driven by its niche segments, particularly nanomaterials and optical media testing. The company does not pay dividends, opting instead to allocate profits toward innovation and market expansion. Its revenue and net income trends indicate steady performance, though global diversification could mitigate reliance on the Japanese market.

Valuation And Market Expectations

With a market cap of ¥4.55 billion, Almedio trades at a P/E multiple of approximately 1.95x, reflecting modest investor expectations. Its beta suggests higher risk, potentially due to its small-cap status and sector-specific exposure. Valuation metrics imply cautious optimism, contingent on its ability to scale high-margin segments.

Strategic Advantages And Outlook

Almedio’s strategic advantages lie in its specialized R&D capabilities and diversified industrial applications. The outlook hinges on expanding its nanomaterials segment and leveraging archival solutions in digitization trends. However, global competition and domestic market saturation pose challenges. Execution in high-growth niches will be critical for sustained performance.

Sources

Company filings, Bloomberg

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