investorscraft@gmail.com

Intrinsic ValueConexio Corporation (9422.T)

Previous Close¥1,912.00
Intrinsic Value
Upside potential
Previous Close
¥1,912.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Conexio Corporation operates as a specialized retailer in Japan’s consumer cyclical sector, focusing on mobile phones, prepaid cards, and IoT solutions. The company generates revenue through retail and wholesale distribution of devices, complemented by cloud services and after-sales support. Its carrier-certified shops serve as key sales channels, leveraging partnerships with telecom providers. As a subsidiary of ITOCHU Corporation, Conexio benefits from supply chain synergies and established industry relationships. The company’s market position is reinforced by its integration of hardware sales with value-added services, catering to both individual consumers and businesses. While competition in Japan’s mobile retail space is intense, Conexio differentiates itself through bundled solutions and a focus on IoT applications, positioning it as a niche player in a rapidly evolving sector. The shift toward 5G and connected devices presents growth opportunities, though reliance on carrier partnerships introduces some dependency risks.

Revenue Profitability And Efficiency

In FY 2022, Conexio reported revenue of JPY 193.2 billion, with net income of JPY 5.6 billion, reflecting a net margin of approximately 2.9%. Operating cash flow stood at JPY 5.1 billion, while capital expenditures were JPY -1.5 billion, indicating disciplined investment in operations. The company’s diluted EPS of JPY 125.58 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

Conexio’s earnings power is supported by its diversified revenue streams, including device sales and service offerings. The company’s capital efficiency is evident in its modest debt of JPY 6 million and strong cash position of JPY 21.4 billion, providing flexibility for strategic initiatives. Operating cash flow coverage of capital expenditures suggests sustainable reinvestment capacity.

Balance Sheet And Financial Health

Conexio maintains a robust balance sheet, with JPY 21.4 billion in cash and equivalents against minimal debt (JPY 6 million). This conservative leverage profile enhances financial stability. The company’s liquidity position is further supported by positive operating cash flow, ensuring ample resources for working capital needs and potential expansion.

Growth Trends And Dividend Policy

Conexio’s growth is tied to Japan’s mobile and IoT markets, with opportunities in 5G adoption. The company paid a dividend of JPY 70 per share in FY 2022, reflecting a commitment to shareholder returns. Future dividend sustainability will depend on maintaining profitability amid competitive and technological shifts in the retail telecom sector.

Valuation And Market Expectations

With a market cap of JPY 85.5 billion and a beta of 0.60, Conexio is perceived as a relatively stable investment within its sector. The valuation reflects moderate growth expectations, balancing its niche market position with broader industry challenges. Investors likely weigh its subsidiary status under ITOCHU as a stabilizing factor.

Strategic Advantages And Outlook

Conexio’s strategic advantages include its carrier partnerships and integrated service model. The outlook hinges on leveraging IoT and cloud services to offset margin pressures in hardware sales. While the company is well-positioned for incremental growth, execution risks and competitive dynamics in Japan’s telecom retail space remain key considerations.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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