investorscraft@gmail.com

Intrinsic ValueHammock Corp. (173A.T)

Previous Close¥1,501.00
Intrinsic Value
Upside potential
Previous Close
¥1,501.00

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

Hammock Corp. operates in the software infrastructure sector, specializing in packaged software and cloud-based solutions designed to enhance corporate security, sales efficiency, and business process optimization. The company offers a diverse product portfolio, including network security solutions, IT operations management software, business card management tools, and OCR software, alongside cloud-based data entry and paperless fax services. Its solutions cater to businesses seeking digital transformation, operational streamlining, and compliance with modern security standards. Positioned in Japan's competitive enterprise software market, Hammock Corp. differentiates itself through niche offerings like format-agnostic OCR and integrated sales support tools, targeting small to mid-sized enterprises. The company’s focus on cloud adoption and workflow automation aligns with broader industry trends toward SaaS and digital efficiency. While it faces competition from larger global players, its localized expertise and specialized product suite provide a defensible market position in Japan’s corporate IT segment.

Revenue Profitability And Efficiency

Hammock Corp. reported revenue of JPY 4.28 billion for FY 2024, with net income of JPY 648 million, reflecting a net margin of approximately 15.1%. Operating cash flow stood at JPY 1.06 billion, indicating strong cash conversion from operations. Capital expenditures of JPY -589 million suggest ongoing investments in product development and cloud infrastructure, typical for a growing software provider.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 156.03 underscores its earnings capability relative to its share base. With minimal total debt (JPY 3.6 million) and robust cash reserves (JPY 2.64 billion), Hammock Corp. maintains high capital efficiency, enabling reinvestment in innovation and potential strategic initiatives without significant leverage.

Balance Sheet And Financial Health

Hammock Corp. exhibits a strong balance sheet, with cash and equivalents exceeding total debt by a wide margin. The negligible debt load and healthy liquidity position (JPY 2.64 billion in cash) provide financial flexibility, reducing risk amid market volatility. This conservative structure supports stability but may also indicate room for more aggressive growth financing if needed.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its cloud and software offerings. A dividend of JPY 30 per share suggests a commitment to shareholder returns, though the payout ratio remains modest, preserving capital for reinvestment. Future growth may hinge on expanding its SaaS footprint and penetrating adjacent markets in Japan’s digital transformation wave.

Valuation And Market Expectations

With a market cap of JPY 6.62 billion and a beta of 1.03, Hammock Corp. trades with moderate volatility relative to the broader market. Investors likely price in expectations of sustained profitability and niche market leadership, though competition and Japan’s macroeconomic conditions could influence valuation multiples.

Strategic Advantages And Outlook

Hammock Corp.’s strategic strengths lie in its specialized software suite and localized market focus. The shift toward cloud-based solutions and paperless workflows aligns with global IT trends, positioning the company for incremental growth. Challenges include scaling against larger competitors and maintaining innovation pace. The outlook remains cautiously optimistic, contingent on execution in product development and customer acquisition.

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