investorscraft@gmail.com

Intrinsic ValueCMC Corporation (2185.T)

Previous Close¥1,774.00
Intrinsic Value
Upside potential
Previous Close
¥1,774.00

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

CMC Corporation operates in the Information Technology Services sector, specializing in knowledge-based solutions that bridge technical documentation, training, and digital transformation. The company generates revenue through a diversified portfolio, including technical information solutions (user manuals, AR/VR content), personnel development (training programs, virtual work experiences), and process optimization (RPA applications, document management). Its services cater to industries requiring structured knowledge transfer, such as automotive, real estate, and manufacturing, positioning CMC as a niche player in Japan's growing digital enablement market. The firm differentiates itself through integrated offerings like AI-driven content search, VR prototyping, and MaaS business development, which enhance operational efficiency for clients. While competing with larger IT service providers, CMC maintains relevance by focusing on specialized, high-touch solutions that require deep domain expertise. Its longstanding presence since 1962 and headquarters in Nagoya underscore its regional strength, though scalability beyond Japan remains a challenge.

Revenue Profitability And Efficiency

CMC reported revenue of ¥19.5 billion for the period, with net income of ¥2.1 billion, reflecting a healthy net margin of approximately 10.6%. Operating cash flow stood at ¥2.1 billion, though capital expenditures of ¥2.1 billion indicate significant reinvestment. The absence of diluted EPS data suggests potential complexities in share structure or one-time adjustments.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, with operating cash flow covering capital expenditures nearly 1:1. A low beta of 0.396 implies resilience to market volatility, but the lack of EPS data limits granularity in assessing per-share profitability. The modest debt of ¥298 million against ¥12.3 billion in cash highlights conservative leverage.

Balance Sheet And Financial Health

CMC maintains a robust balance sheet with ¥12.3 billion in cash and equivalents, dwarfing its ¥298 million total debt. This liquidity position supports flexibility for strategic investments or dividends. The near-negligible debt-to-equity ratio underscores minimal financial risk.

Growth Trends And Dividend Policy

Growth appears stable, with dividends of ¥24 per share signaling a shareholder-friendly policy. However, the lack of shares outstanding data obscures yield calculations. The focus on digital solutions like AR/VR and AI aligns with broader industry trends, but revenue growth metrics would clarify trajectory.

Valuation And Market Expectations

At a market cap of ¥18.5 billion, the company trades at ~0.95x revenue, suggesting modest expectations relative to tech peers. The low beta may appeal to risk-averse investors, though sector-specific growth drivers remain pivotal for re-rating.

Strategic Advantages And Outlook

CMC’s expertise in niche digital transformation services provides a defensible moat, but reliance on the Japanese market limits diversification. Expansion of AI and VR offerings could unlock new verticals, while prudent capital allocation supports sustained dividends. Macroeconomic headwinds in Japan’s tech spending bear monitoring.

Sources

Company description, financial data from disclosed ticker metadata

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