investorscraft@gmail.com

Intrinsic ValueProjectHoldings, Inc. (9246.T)

Previous Close¥1,177.00
Intrinsic Value
Upside potential
Previous Close
¥1,177.00

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

ProjectHoldings, Inc. operates in Japan’s digital transformation consulting sector, providing end-to-end solutions for businesses undergoing technological modernization. The company specializes in consulting for new business launches, operational improvements, and digital marketing, including SNS management and UI/UX optimization. Its diversified service portfolio extends to HR solutions, notably through its digireka! HR platform, targeting corporate managers. While the firm serves a niche market, its integrated approach positions it as a potential partner for SMEs and enterprises navigating Japan’s digital shift. However, competition from larger IT consultancies and in-house corporate digital teams presents challenges to scaling its market share.

Revenue Profitability And Efficiency

ProjectHoldings reported revenue of ¥5.28 billion for the period, but net income stood at a loss of ¥393 million, reflecting operational challenges. Negative operating cash flow of ¥131.97 million and high capital expenditures (¥600.1 million) suggest aggressive investments, possibly in service expansion or technology, though profitability remains pressured. The diluted EPS of -¥72.47 underscores these inefficiencies.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power. Elevated capital expenditures relative to cash flow highlight strained capital efficiency, though its ¥2.62 billion cash reserve provides liquidity. Debt of ¥2.23 billion suggests moderate leverage, but sustained losses could pressure financial flexibility if not addressed.

Balance Sheet And Financial Health

ProjectHoldings maintains a solid cash position (¥2.62 billion) against total debt of ¥2.23 billion, indicating manageable leverage. However, negative equity from accumulated losses may raise solvency concerns if profitability does not improve. The absence of dividends aligns with its reinvestment strategy but limits income appeal to investors.

Growth Trends And Dividend Policy

Top-line growth is evident (¥5.28 billion revenue), but bottom-line struggles persist. The lack of dividends reflects a focus on reinvestment, though the sustainability of this strategy depends on achieving profitability. Market positioning in digital transformation could drive future growth if execution improves.

Valuation And Market Expectations

With a market cap of ¥7.09 billion and negative earnings, valuation relies on growth potential in Japan’s digital consulting space. The negative beta (-0.071) suggests low correlation to broader markets, possibly due to its niche focus. Investors likely await turnaround signals before assigning higher multiples.

Strategic Advantages And Outlook

ProjectHoldings’ integrated digital and HR services offer differentiation, but execution risks remain. Success hinges on converting investments into profitable contracts and scaling its digireka! HR platform. Macro trends favor digital adoption, but competitive intensity necessitates sharper operational focus to capitalize on opportunities.

Sources

Company filings, Bloomberg

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