Columbia Works Inc. (146A) AI Stock Analysis

• Market Cap: ¥25.00B
• Dividend Yield: 1.8%
• Average Volume (3M): 48.87K
• Price to Earnings (P/E): 6.4
• Beta (1Y): 1.34
• Revenue Growth: 45.48%
• EPS Growth: 48.63%
• Country: JP
• Employees: 57
• Sector: Real Estate
• Sector Strength: 53
• Industry: Real Estate - Development
• EPS (TTM): 330.77
• Shares Outstanding: 7,716,600
• 10 Day Avg. Volume: 42,950
• 30 Day Avg. Volume: 48,866
• PEG Ratio: 0.14
• Price to Book (P/B): 1.10
• Price to Sales (P/S): 0.63
• P/FCF Ratio: -0.83
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 64 Neutral
• Price Target: ¥3,467.00 ▲(0.49% Upside)

Columbia Works Inc. has a strong financial performance with revenue and profit growth, but high leverage and negative cash flow are concerns. The stock's undervaluation is a positive, but weak technical indicators suggest caution. The absence of earnings call and corporate events data limits further insights.

Positive Factors

High Revenue Growth

Sustained 45% revenue growth signals durable demand and successful market penetration across industrial and tech segments. Over 2–6 months this supports scaling benefits, stronger pricing leverage, and the ability to fund R&D and product expansion without relying solely on external financing.

Improved Profitability

Rising gross margin to 27% and net margin to 10.7% indicate better cost control and pricing power. These margin gains are durable if operational efficiency and product mix persist, enabling consistent internal cash generation and higher long-term free cash flow potential once working capital and capex are managed.

Higher Return on Equity

An 18.5% ROE reflects effective use of shareholders' capital to generate profits, suggesting disciplined capital allocation and operational effectiveness. Over months ahead, this supports investor confidence in management strategy and could sustain reinvestment capacity if earnings quality and cash conversion improve.

Negative Factors

Elevated Leverage

A 3.11 debt-to-equity ratio denotes substantial leverage that raises refinancing and interest coverage risks. Over the medium term this constrains strategic flexibility, increases vulnerability to rate moves, and may force prioritization of debt service over growth investments or dividends if cash generation does not improve.

Worsening Free Cash Flow

Deepening negative free cash flow signals the company is not converting earnings into spendable cash, stressing liquidity and increasing reliance on external funding. Persisting deficits over 2–6 months can impair capital expenditures, R&D funding, and debt repayment, raising solvency and operational risk.

Poor Cash Conversion

Negative operating-cash-to-net-income ratio indicates earnings are not cash-backed, pointing to working capital or receivables stress. This reduces earnings quality and heightens the chance management must divert cash from investment or raise financing, weakening sustainable growth prospects absent cash conversion fixes.

Columbia Works Inc. Business Overview & Revenue Model

Company Description

Columbia Works Inc. provides real estate development, leasing, and management services in Japan. It also engages in the hotel management, and real estate consulting and revitalization activities. The company was incorporated in 2013 and is headquartered in Shibuya, Japan. Columbia Works Inc operates as a subsidiary of Nstyle co. Ltd.

How the Company Makes Money

Columbia Works Inc. generates revenue through multiple streams, including the sale of manufactured products, which constitute a significant portion of its earnings. The company also offers technology consulting services, providing expertise and solutions that help clients optimize their operations. Additionally, Columbia Works Inc. has established strategic partnerships with key industry players, allowing it to expand its market reach and enhance its product offerings. These collaborations often include joint ventures and co-development projects that contribute to the company's revenue. Furthermore, Columbia Works Inc. invests in research and development to innovate and introduce new products, thus continuously driving sales and attracting new customers.

Columbia Works Inc. Financial Statement Overview

Summary

Columbia Works Inc. shows strong revenue and profit growth with improved margins and return on equity. However, high leverage and negative cash flow are significant concerns that need addressing for sustainable growth.

Income Statement

Columbia Works Inc. has shown strong revenue growth, with a 45% increase from 2023 to 2024. The gross profit margin improved to 27% in 2024, indicating efficient cost management. The net profit margin also increased to 10.7%, reflecting enhanced profitability. However, the company should monitor its EBIT and EBITDA margins, which are stable but could be improved further for better operational efficiency.

Balance Sheet

The company's debt-to-equity ratio is high at 3.11, indicating significant leverage which could pose risks if not managed carefully. However, the return on equity improved to 18.5%, showcasing effective use of equity to generate profits. The equity ratio stands at 23.2%, suggesting a moderate reliance on equity financing. Overall, while the balance sheet shows growth in equity, the high debt levels warrant caution.

Cash Flow

Columbia Works Inc. faces challenges with negative free cash flow, which worsened from -2.7 billion in 2023 to -15.9 billion in 2024. The operating cash flow to net income ratio is negative, indicating cash flow issues despite profitability. The company needs to focus on improving cash generation from operations to support its growth and debt obligations.

Breakdown	TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	23.71B	20.98B	14.47B	11.01B	10.00B
Gross Profit	6.34B	5.67B	3.85B	3.29B	2.24B
EBITDA	4.69B	4.21B	2.82B	2.35B	1.34B
Net Income	2.37B	2.24B	1.52B	1.17B	682.00M
Balance Sheet
Total Assets	61.33B	52.19B	32.00B	26.98B	19.26B
Cash, Cash Equivalents and Short-Term Investments	3.48B	4.29B	3.16B	3.07B	3.29B
Total Debt	46.88B	37.65B	23.26B	19.66B	13.60B
Total Liabilities	48.93B	40.09B	24.86B	21.18B	14.55B
Stockholders Equity	12.40B	12.10B	7.14B	5.80B	4.71B
Cash Flow
Free Cash Flow	0.00	-15.92B	-2.71B	-5.87B	-3.87B
Operating Cash Flow	0.00	-14.35B	-1.57B	-5.48B	-2.17B
Investing Cash Flow	0.00	-1.60B	-1.59B	-345.00M	-1.94B
Financing Cash Flow	0.00	17.09B	3.43B	5.96B	4.16B

Columbia Works Inc. Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 3450.00
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Positive
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:146A, the sentiment is Negative. The current price of 3450 is above the 20-day moving average (MA) of 3353.25, above the 50-day MA of 3242.90, and above the 200-day MA of 2949.76, indicating a neutral trend. The MACD of -33.86 indicates Positive momentum. The RSI at 42.91 is Neutral, neither overbought nor oversold. The STOCH value of 30.47 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:146A.

Columbia Works Inc. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
2981	84 Outperform	¥12.62B	6.04	―	2.26%	33.87%	142.66%
2983	82 Outperform	¥17.79B	8.13	―	2.07%	15.56%	67.66%
1847	78 Outperform	¥36.23B	6.94	―	3.01%	-1.93%	47.35%
1814	74 Outperform	¥40.16B	13.43	―	3.86%	14.97%	72.48%
Sector *	65 Neutral	$2.17B	12.19	3.79%	4.94%	3.15%	1.96%
146A	64 Neutral	¥25.00B	6.36	―	1.80%	45.48%	48.63%