investorscraft@gmail.com

Intrinsic ValueSoracom, Inc. (147A.T)

Previous Close¥1,087.00
Intrinsic Value
Upside potential
Previous Close
¥1,087.00

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

Soracom, Inc. operates in the Software - Infrastructure sector, specializing in IoT cellular connectivity solutions. The company’s core revenue model is built on subscription-based services, including Soracom SIM for 2G, 3G, and 4G LTE connectivity, as well as Soracom Arc for multi-network integration (WiFi, ethernet, satellite). Its platform also offers data management, cloud integration, and private IoT networking, catering to businesses requiring scalable, global IoT deployments. Soracom differentiates itself through flexible, pay-as-you-go pricing and seamless cloud interoperability, positioning it as a key enabler for enterprises adopting IoT at scale. The company competes in a fragmented but high-growth market, where demand for reliable, low-latency connectivity is driven by smart devices, industrial automation, and smart city initiatives. Its early-mover advantage in Japan and expanding global footprint strengthen its market position, though it faces competition from telecom providers and specialized IoT platforms.

Revenue Profitability And Efficiency

Soracom reported revenue of JPY 7.93 billion for FY 2024, with net income of JPY 486 million, reflecting a net margin of approximately 6.1%. Operating cash flow stood at JPY 456 million, though capital expenditures of JPY -172 million indicate ongoing investments in infrastructure. The company’s profitability metrics suggest moderate efficiency, with room for improvement as it scales its subscriber base.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 12.57 underscores Soracom’s ability to generate earnings despite its growth-focused expenditures. With minimal total debt (JPY 25 million) and robust cash reserves (JPY 7.7 billion), the company maintains strong capital efficiency, allowing flexibility for R&D and market expansion without overleveraging.

Balance Sheet And Financial Health

Soracom’s balance sheet is solid, with JPY 7.7 billion in cash and equivalents against negligible debt, yielding a net cash position. This liquidity supports operational stability and strategic initiatives, though the absence of dividends aligns with its growth-oriented reinvestment strategy.

Growth Trends And Dividend Policy

Revenue growth is likely tied to IoT adoption trends, with Soracom well-positioned in Japan’s tech-forward market. The company retains all earnings (dividend per share: JPY 0), prioritizing expansion over shareholder payouts. Its capital-light model and recurring revenue streams provide a foundation for sustained growth.

Valuation And Market Expectations

At a market cap of JPY 38.4 billion, Soracom trades at ~4.8x revenue, reflecting investor optimism about IoT sector growth. The beta of 1.42 indicates higher volatility relative to the market, typical for tech growth stocks.

Strategic Advantages And Outlook

Soracom’s strengths lie in its agile connectivity solutions and cloud-native architecture, critical for IoT scalability. Near-term challenges include competition and global expansion execution, but its strong cash position and niche expertise offer long-term potential in the expanding IoT ecosystem.

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