investorscraft@gmail.com

Intrinsic ValueCS-C.Co.,Ltd. (9258.T)

Previous Close¥355.00
Intrinsic Value
Upside potential
Previous Close
¥355.00

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

CS-C.Co.,Ltd. operates in Japan's competitive advertising technology sector, specializing in SaaS-based integrated marketing tools. The company's flagship products, C-mo and C+, cater to businesses seeking streamlined digital marketing solutions, leveraging automation and data analytics to enhance campaign efficiency. Positioned as a niche player, CS-C focuses on small to mid-sized enterprises, differentiating itself through localized features and user-friendly interfaces. The firm faces competition from larger global ad-tech platforms but maintains relevance by addressing specific regional market needs. Its revenue model relies on subscription-based services, ensuring recurring income while scaling client acquisition. Despite Japan's mature digital advertising market, CS-C targets underpenetrated segments, emphasizing cost-effective solutions for advertisers with limited budgets. The company's growth hinges on expanding its product suite and improving customer retention in a sector increasingly dominated by data-driven decision-making.

Revenue Profitability And Efficiency

CS-C reported JPY 2.73 billion in revenue for the period, reflecting its established presence in Japan's ad-tech space. However, the company recorded a net loss of JPY 9.3 million, indicating margin pressures or elevated operational costs. Operating cash flow remained positive at JPY 129.4 million, suggesting core business viability, while capital expenditures of JPY 39 million imply restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The diluted EPS of zero aligns with the marginal net loss, reflecting limited earnings power in the current operating environment. The company maintains a strong liquidity position with JPY 1.87 billion in cash, representing 72.7% of its market capitalization, which provides flexibility but may indicate underutilized capital for revenue-generating activities.

Balance Sheet And Financial Health

CS-C exhibits a robust balance sheet with minimal debt (JPY 5 million) against substantial cash reserves, resulting in a net cash position. This conservative structure reduces financial risk but may reflect a lack of leverage for expansion. The cash-heavy composition suggests prudence, though potentially at the expense of higher returns from strategic investments.

Growth Trends And Dividend Policy

Top-line growth metrics are unavailable, but the absence of dividends and recent net losses suggest a focus on reinvestment rather than shareholder returns. The company's market cap of JPY 2.57 billion implies modest growth expectations, with investors likely valuing its cash position and niche market role over near-term profitability.

Valuation And Market Expectations

Trading at approximately 0.94x revenue, CS-C's valuation reflects market skepticism about its earnings potential despite strong liquidity. The low beta of 0.454 indicates relative insulation from market volatility, typical for small-cap tech firms with stable but limited growth prospects in specialized segments.

Strategic Advantages And Outlook

CS-C's main advantages include its debt-free structure and cash reserves for strategic moves, though it must address profitability challenges. The outlook depends on leveraging its SaaS platform to capture greater market share in Japan's digital advertising shift, requiring improved monetization of its existing client base and potential product diversification to compete effectively.

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