investorscraft@gmail.com

Intrinsic ValueCerespo Co., Ltd. (9625.T)

Previous Close¥1,105.00
Intrinsic Value
Upside potential
Previous Close
¥1,105.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cerespo Co., Ltd. is a Japan-based event production company specializing in end-to-end event management, including planning, venue construction, and operations. The company serves a diverse clientele across sports competitions, ceremonies, promotions, and recreational events, leveraging its expertise in logistics and creative execution. Additionally, Cerespo engages in the sale and rental of event-related goods and fixtures, as well as civil engineering and architectural supervision, providing a vertically integrated service model. Operating in the competitive advertising and communication services sector, Cerespo differentiates itself through its comprehensive service offerings and long-standing industry presence since 1977. While the company holds a niche position in Japan’s event production market, its ability to manage large-scale projects and integrate ancillary services like security and construction supervision strengthens its market positioning. However, the industry’s cyclical nature and reliance on discretionary spending expose Cerespo to economic fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Cerespo reported revenue of JPY 8.96 billion but recorded a net loss of JPY 269 million, reflecting operational challenges. The diluted EPS stood at -JPY 48.27, indicating pressure on profitability. Operating cash flow was negative at JPY -1.08 billion, exacerbated by capital expenditures of JPY -34.9 million, suggesting strained liquidity management amid project execution costs.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in converting revenue into earnings. With a market cap of JPY 5.62 billion, Cerespo’s capital efficiency appears constrained, as evidenced by its inability to generate positive free cash flow. The low beta of 0.076 suggests minimal correlation with broader market movements, but this also implies limited growth-driven investor interest.

Balance Sheet And Financial Health

Cerespo maintains a robust cash position of JPY 6.44 billion, providing a buffer against its modest total debt of JPY 575 million. The high cash-to-debt ratio indicates strong short-term solvency, though the negative operating cash flow raises questions about sustainable liquidity. The absence of significant leverage suggests conservative financial management, but recurring losses could erode equity over time.

Growth Trends And Dividend Policy

Despite its financial struggles, Cerespo distributed a dividend of JPY 60 per share, signaling a commitment to shareholder returns. However, the juxtaposition of dividends with net losses may not be sustainable long-term. The company’s growth trajectory remains uncertain, with no clear recovery path evident from its FY 2024 performance metrics.

Valuation And Market Expectations

Trading at a market cap of JPY 5.62 billion, Cerespo’s valuation reflects its niche market role and recent profitability challenges. Investors appear to price in limited growth prospects, as indicated by the subdued beta and lack of earnings momentum. The dividend yield may attract income-focused investors, but the company’s ability to stabilize earnings will be critical for re-rating.

Strategic Advantages And Outlook

Cerespo’s integrated event management capabilities and strong cash reserves provide a foundation for potential recovery. However, the company must address operational inefficiencies and adapt to post-pandemic event industry dynamics to restore profitability. Strategic focus on high-margin services or diversification into stable revenue streams could mitigate cyclical risks, but execution remains a key challenge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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