investorscraft@gmail.com

Intrinsic ValueBeat Holdings Limited (9399.T)

Previous Close¥55.00
Intrinsic Value
Upside potential
Previous Close
¥55.00

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

Beat Holdings Limited operates in the software application sector, specializing in licensing and messaging services tailored for mobile operators and enterprises. The company generates revenue through A2P (application-to-person) messaging solutions, software development, and intellectual property licensing. Its core offerings include customized mobile applications and telecom-focused software, positioning it as a niche player in the mobile communication ecosystem. While the company serves a specialized market, its small scale and reliance on telecom partnerships expose it to competitive pressures from larger messaging platforms and software providers. Beat Holdings’ focus on licensing and enterprise solutions differentiates it from consumer-facing app developers, but its limited geographic footprint and modest revenue base constrain its market influence. The company’s rebranding in 2017 reflects its pivot toward mobile-centric services, though its financial performance suggests ongoing challenges in scaling operations profitably.

Revenue Profitability And Efficiency

Beat Holdings reported revenue of JPY 288 million for the fiscal year, alongside a net loss of JPY 540 million, reflecting significant profitability challenges. The negative operating cash flow of JPY 513 million and minimal capital expenditures indicate constrained liquidity and limited reinvestment in growth. The diluted EPS of -JPY 90.16 underscores the company’s struggle to translate its niche offerings into sustainable earnings.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weak earnings power, with no evident near-term catalysts for improvement. Its capital efficiency is further strained by minimal capex, suggesting a lack of strategic investments to drive future revenue streams or operational scalability.

Balance Sheet And Financial Health

Beat Holdings maintains a modest cash position of JPY 1.45 billion against total debt of JPY 182 million, indicating a debt-light balance sheet. However, persistent operating losses and negative cash flows raise concerns about long-term solvency without additional financing or a turnaround in core operations.

Growth Trends And Dividend Policy

The company has not demonstrated consistent growth, with recent financials reflecting declining performance. Its dividend policy remains inactive, with no dividends paid, aligning with its unprofitable status and focus on preserving liquidity.

Valuation And Market Expectations

With a market cap of JPY 10.05 billion and negative earnings, the stock trades on speculative metrics rather than fundamentals. The negative beta of -1.65 suggests atypical volatility, likely reflecting low liquidity and limited institutional interest.

Strategic Advantages And Outlook

Beat Holdings’ focus on telecom and enterprise messaging services offers niche potential, but its financial instability and lack of scale limit competitive advantages. The outlook remains uncertain unless the company can stabilize operations, secure new partnerships, or diversify its revenue base beyond its current reliance on licensing and messaging.

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