investorscraft@gmail.com

Intrinsic ValueYCP Holdings (Global) Limited (9257.T)

Previous Close¥761.00
Intrinsic Value
Upside potential
Previous Close
¥761.00

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

YCP Holdings (Global) Limited operates as a diversified financial and advisory services firm with a broad portfolio spanning multiple industries. The company provides strategic management and implementation services to multinational and local businesses, leveraging its expertise in cross-functional business solutions. Its operations extend beyond advisory, encompassing material and organic product development, veterinary and pet care services, F&B franchise management, food production, Japanese-style confectionery, early education, and fertility-related digital marketing. This multi-sector approach positions YCP Holdings as a niche player with diversified revenue streams, mitigating industry-specific risks. The firm’s Singaporean base and Tokyo listing reflect its regional focus, targeting growth in Asia’s dynamic markets. While its advisory segment aligns with traditional asset management, its operational ventures in consumer-facing industries provide stability and scalability. The company’s hybrid model—combining high-margin advisory services with tangible product-driven businesses—distinguishes it from pure-play financial service providers.

Revenue Profitability And Efficiency

In FY 2022, YCP Holdings reported revenue of JPY 85.6 million and net income of JPY 10.4 million, reflecting a net margin of approximately 12.1%. Operating cash flow stood at JPY 11.0 million, supported by disciplined capital expenditures of JPY -1.0 million. The firm’s ability to generate positive earnings and cash flow despite its modest revenue base suggests operational efficiency, though its small scale may limit cost advantages.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 0.52 indicates modest earnings power relative to its share count. With operating cash flow covering capital expenditures comfortably, YCP Holdings demonstrates prudent capital allocation. However, its limited revenue scale raises questions about long-term earnings scalability, particularly in competitive segments like F&B and advisory services.

Balance Sheet And Financial Health

YCP Holdings maintains a conservative balance sheet, with JPY 23.5 million in cash and equivalents against JPY 26.2 million in total debt. The near-parity between liquidity and debt suggests adequate coverage, though minimal leverage flexibility. The absence of dividends aligns with its growth-focused strategy, retaining cash for reinvestment or debt reduction.

Growth Trends And Dividend Policy

The company’s diversified model offers growth avenues across its operational segments, though revenue remains concentrated. Its dividend policy is non-existent (JPY 0 per share), prioritizing reinvestment over shareholder payouts. Growth trends will likely hinge on execution in its hybrid advisory-operational model, particularly in scaling higher-margin services.

Valuation And Market Expectations

With a market cap of JPY 15.6 billion and a beta of 1.01, YCP Holdings trades with market-like volatility. Its valuation multiples are not directly comparable due to its unconventional business mix, but investors likely price in its niche diversification and regional growth potential.

Strategic Advantages And Outlook

YCP Holdings’ strategic advantage lies in its hybrid advisory-operational model, which balances service-driven margins with tangible revenue streams. Its outlook depends on scaling higher-value advisory services while maintaining efficiency in its consumer businesses. Regional expansion and cross-segment synergies could drive future performance, though execution risks persist in its fragmented portfolio.

Sources

Company disclosure, 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