investorscraft@gmail.com

Intrinsic ValueInformation Strategy & Technology Co., Ltd. (155A.T)

Previous Close¥1,387.00
Intrinsic Value
Upside potential
Previous Close
¥1,387.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Information Strategy & Technology Co., Ltd. operates in the competitive Japanese IT services sector, specializing in digital transformation (DX)-related business solutions. The company focuses on in-house system production support, catering to enterprises seeking to modernize their IT infrastructure. As a niche player, it differentiates itself through tailored DX services, though its market share remains modest compared to larger IT consultancies. The firm’s revenue model hinges on project-based contracts, with growth tied to corporate demand for digitalization. While Japan’s DX adoption lags behind global peers, regulatory pushes for modernization could drive long-term demand. The company’s concentrated single-segment approach limits diversification but allows for deep expertise in system integration and support. Its Tokyo headquarters positions it near key clients, though regional expansion opportunities remain untapped.

Revenue Profitability And Efficiency

The company reported FY revenue of ¥5.85 billion, with net income of ¥273 million, reflecting a modest 4.7% net margin. Operating cash flow stood at ¥194 million, though capital expenditures of ¥-22 million suggest limited reinvestment. The diluted EPS of ¥23.06 indicates reasonable earnings distribution across its 10.3 million outstanding shares. Efficiency metrics are unavailable, but the absence of dividends implies retained earnings for operational flexibility.

Earnings Power And Capital Efficiency

With ¥1.84 billion in cash and equivalents against ¥324 million in total debt, the firm maintains a robust liquidity position. The net income-to-revenue ratio underscores moderate earnings power, while the beta of 0.95 suggests market-aligned volatility. Capital efficiency is unclear without ROIC or ROE data, but the low debt burden indicates conservative leverage.

Balance Sheet And Financial Health

The balance sheet appears stable, with cash reserves covering debt 5.7x over. The ¥462 million market cap aligns with a P/E multiple of approximately 16.9x, based on trailing earnings. No dividend payouts signal a focus on liquidity preservation, though the debt-to-equity ratio is undisclosed.

Growth Trends And Dividend Policy

Revenue growth trends are unspecified, but the DX sector’s expansion in Japan could support future top-line increases. The company has no dividend policy, prioritizing internal capital allocation. Shareholder returns may depend on earnings retention or potential buybacks, given the low outstanding share count.

Valuation And Market Expectations

The stock’s beta near 1 implies market-average risk, while the P/E ratio suggests moderate growth expectations. The ¥4.62 billion market cap reflects investor sentiment balancing sector potential against the firm’s small-scale operations. Comparable IT service valuations are unavailable for context.

Strategic Advantages And Outlook

The firm’s DX specialization aligns with Japan’s corporate modernization needs, though competition from larger IT providers poses challenges. Its debt-light structure offers agility, but scalability constraints may limit upside. Sector tailwinds could drive demand, but execution risks persist given its concentrated business model.

Sources

Company description, financials, and market data sourced from ticker metadata and disclosed FY figures.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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