investorscraft@gmail.com

Intrinsic ValueSeyfert Ltd. (9213.T)

Previous Close¥760.00
Intrinsic Value
Upside potential
Previous Close
¥760.00

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

Seyfert Ltd. operates as a specialized consultancy firm in Japan's beauty salon industry, offering a diversified suite of services that span hairdressing-related publishing, salon-based marketing, and workforce solutions such as placement and training. The company differentiates itself through integrated offerings, including vocational training facilities and product sales, positioning it as a one-stop solution for salon operators and professionals. Its market presence is bolstered by its long-standing industry expertise since 1991, though its conglomerate structure under 'Industrials' suggests broader operational scope beyond core beauty services. Seyfert’s niche focus on hairdressing education and standardization provides a competitive edge in Japan’s highly fragmented beauty sector, where demand for skilled labor and operational efficiency remains high. However, its small market cap indicates a localized footprint with limited international diversification.

Revenue Profitability And Efficiency

Seyfert reported revenue of JPY 2.13 billion for FY 2024, with net income of JPY 20.9 million, reflecting thin margins in its consultancy-driven model. Operating cash flow of JPY 67.7 million and minimal capital expenditures (JPY -9 million) suggest efficient cash generation but limited reinvestment for growth. The diluted EPS of JPY 15.14 underscores modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s capital efficiency appears constrained, with net income representing less than 1% of revenue. However, its robust cash position (JPY 1.07 billion) against negligible debt (JPY 21 million) indicates low financial leverage and potential liquidity for strategic initiatives.

Balance Sheet And Financial Health

Seyfert maintains a strong balance sheet, with cash reserves exceeding total debt by a wide margin. The debt-to-equity ratio is negligible, reflecting conservative financial management. This liquidity cushion supports operational flexibility but may also signal underutilization of capital for growth.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and net income suggesting stagnation. The dividend payout (JPY 42 per share) is notable, representing a high yield relative to EPS, possibly prioritizing shareholder returns over expansion. This aligns with its cash-rich, low-debt profile but raises questions about long-term growth drivers.

Valuation And Market Expectations

At a market cap of JPY 1.03 billion, Seyfert trades at a low revenue multiple, reflecting its niche positioning and limited scalability. The negative beta (-0.016) implies low correlation with broader markets, typical for specialized small caps.

Strategic Advantages And Outlook

Seyfert’s deep industry expertise and cash reserves provide stability, but its reliance on Japan’s domestic beauty market limits upside. Strategic shifts toward digital training or international partnerships could unlock value, though current execution remains focused on steady-state operations.

Sources

Company description and financial data sourced from publicly disclosed ticker information (9213.T).

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