investorscraft@gmail.com

Intrinsic ValueJapan M&A Solution Incorporated (9236.T)

Previous Close¥1,011.00
Intrinsic Value
Upside potential
Previous Close
¥1,011.00

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

Japan M&A Solution Incorporated operates in the specialized niche of merger and acquisition advisory services within Japan's industrials sector. The company primarily generates revenue through M&A brokerage and consulting services, assisting clients in navigating complex transactions. Additionally, it engages in real estate transactions, diversifying its income streams. Positioned in a competitive market, the firm targets small to mid-sized enterprises, leveraging its local expertise and agility to differentiate itself from larger, global competitors. The company’s relatively recent incorporation in 2019 suggests a focus on growth and market penetration, though its scale remains modest compared to established players. Japan's M&A landscape, driven by corporate restructuring and succession planning, provides a steady demand for advisory services, but the firm must contend with intense competition and regulatory complexities.

Revenue Profitability And Efficiency

In FY 2024, Japan M&A Solution reported revenue of ¥602.3 million but recorded a net loss of ¥11.5 million, reflecting operational challenges. The negative operating cash flow of ¥118.1 million and minimal capital expenditures (¥1.5 million) indicate limited reinvestment, possibly due to liquidity constraints. The absence of debt suggests a conservative financial approach, but the lack of profitability raises questions about cost management and scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -¥7.78 underscores its current lack of earnings power. With no debt and ¥649.9 million in cash, the balance sheet appears stable, but the negative cash flow from operations highlights inefficiencies in converting revenue into sustainable profitability. The high beta of 2.58 signals significant volatility, likely tied to its small size and speculative market perception.

Balance Sheet And Financial Health

Japan M&A Solution maintains a debt-free balance sheet with ¥649.9 million in cash, providing a liquidity cushion. However, the negative operating cash flow and net income suggest underlying operational weaknesses. The lack of leverage is prudent but may limit growth opportunities unless profitability improves. The firm’s financial health hinges on its ability to stabilize cash flows and achieve breakeven operations.

Growth Trends And Dividend Policy

The company’s growth trajectory remains uncertain, with FY 2024 results showing declining profitability. No dividends were paid, aligning with its loss-making status and focus on preserving capital. Future growth may depend on expanding its client base or diversifying service offerings, but execution risks are high given the competitive and cyclical nature of M&A advisory services.

Valuation And Market Expectations

With a market cap of ¥2.1 billion, the company trades at a premium to revenue, reflecting speculative optimism about its niche positioning. The high beta indicates investor skepticism about its near-term prospects. Valuation metrics are challenging to interpret due to negative earnings, leaving the stock susceptible to sentiment-driven swings.

Strategic Advantages And Outlook

Japan M&A Solution’s local expertise and debt-free stance are strengths, but its small scale and unprofitability pose risks. The outlook depends on its ability to capitalize on Japan’s M&A activity while improving operational efficiency. Success will require disciplined cost management and strategic client acquisition, but the competitive landscape and macroeconomic factors remain headwinds.

Sources

Company filings, market data

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