investorscraft@gmail.com

Intrinsic ValueITbook Holdings Co.,Ltd. (1447.T)

Previous Close¥400.00
Intrinsic Value
Upside potential
Previous Close
¥400.00

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

ITbook Holdings Co., Ltd. operates as a diversified IT and infrastructure services provider in Japan, catering primarily to public and private enterprises, including government agencies and local governments. The company’s core revenue streams stem from IT consulting, system development, and maintenance services, complemented by software and hardware sales. Additionally, it offers human resource dispatch services, reinforcing its role as a solutions provider in the ICT sector. Beyond IT, ITbook Holdings has expanded into construction-related services, including ground improvement, safety guarantees, and disaster prevention, leveraging specialized equipment like meteorological observation systems. This dual focus on IT and infrastructure positions the company as a niche player bridging technology and physical asset management. Despite its relatively recent founding in 2018, ITbook Holdings has carved out a stable market presence by addressing both digital transformation and infrastructure resilience needs in Japan’s regulated and demand-driven sectors.

Revenue Profitability And Efficiency

For FY 2024, ITbook Holdings reported revenue of JPY 29.3 billion, with net income of JPY 183 million, reflecting modest profitability in a competitive IT services market. The company’s operating cash flow of JPY 572 million suggests reasonable operational efficiency, though capital expenditures of JPY -449 million indicate ongoing investments in infrastructure and technology. The diluted EPS of JPY 7.59 underscores its ability to generate shareholder value despite margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its diversified but capital-intensive operations, particularly in ground improvement and equipment manufacturing. With a net income margin of approximately 0.6%, ITbook Holdings faces challenges in scaling profitability. However, its ability to maintain positive operating cash flow signals effective working capital management, balancing revenue growth with operational demands.

Balance Sheet And Financial Health

ITbook Holdings holds JPY 4.99 billion in cash and equivalents against total debt of JPY 10.1 billion, indicating a leveraged but manageable financial position. The debt load may constrain flexibility, but the company’s stable cash flow generation provides a buffer. Its current liquidity appears adequate, though further debt reduction could improve long-term resilience.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by thin margins. The company’s dividend payout of JPY 12 per share reflects a commitment to shareholder returns, though sustainability depends on improved profitability. Expansion in high-margin IT consulting or infrastructure services could drive future growth, but execution risks remain.

Valuation And Market Expectations

With a market cap of JPY 6.6 billion and a beta of 0.063, ITbook Holdings is perceived as a low-volatility, niche player. The modest valuation suggests limited growth expectations, aligning with its current financial profile. Investors likely prioritize stability over aggressive expansion.

Strategic Advantages And Outlook

ITbook Holdings benefits from its dual-sector focus and government clientele, providing revenue stability. However, its outlook hinges on margin improvement and debt management. Strategic investments in higher-margin IT services or infrastructure technology could enhance competitiveness, but macroeconomic and sector-specific headwinds pose risks.

Sources

Company filings, market data

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