investorscraft@gmail.com

Intrinsic ValueSystena Corporation (2317.T)

Previous Close¥508.00
Intrinsic Value
Upside potential
Previous Close
¥508.00

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

Systena Corporation operates as a diversified IT services provider in Japan, specializing in solution design, IoT/M2M connectivity, and cloud-based business solutions. The company generates revenue through software development, IT support services, and the sale of wireless communication devices, including routers and digital signage. Its broad portfolio spans AI, fintech, and social gaming, positioning it as a versatile player in Japan's competitive IT services sector. Systena leverages its expertise in emerging technologies like IoT and robotics to serve enterprise clients, while its BPO and consulting services cater to niche markets, including disability employment support. The firm’s integrated approach—combining hardware, software, and services—enhances its resilience against sector volatility. With a focus on R&D and trend analysis, Systena maintains relevance in fast-evolving fields such as smart devices and automotive tech, though it faces stiff competition from larger global IT service providers.

Revenue Profitability And Efficiency

Systena reported revenue of ¥76.94 billion for FY 2024, with net income of ¥7.23 billion, reflecting a healthy net margin of approximately 9.4%. Operating cash flow stood at ¥9.16 billion, underscoring efficient cash generation. Capital expenditures were modest at ¥341 million, suggesting disciplined investment in growth. The company’s profitability metrics indicate stable operational execution despite sector headwinds.

Earnings Power And Capital Efficiency

Diluted EPS of ¥18.67 demonstrates Systena’s earnings strength, supported by its diversified revenue streams. The firm’s capital efficiency is evident in its low debt-to-equity profile, with total debt at ¥1.55 billion against cash reserves of ¥30.17 billion. This conservative leverage strategy bolsters financial flexibility and mitigates risk in a cyclical industry.

Balance Sheet And Financial Health

Systena’s balance sheet remains robust, with cash and equivalents covering nearly 20x its total debt. The company’s liquidity position is strong, supported by ¥30.17 billion in cash reserves. Minimal debt and high cash ratios provide a cushion against market downturns, though the low leverage may indicate untapped growth opportunities.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-potential sectors like AI and IoT suggests alignment with industry tailwinds. Systena pays a dividend of ¥12 per share, reflecting a commitment to shareholder returns. Its payout ratio appears sustainable given current earnings and cash flow levels.

Valuation And Market Expectations

With a market cap of ¥139.41 billion and a beta of 0.55, Systena is perceived as a lower-volatility stock relative to the broader market. The valuation reflects investor confidence in its niche expertise and stable cash flows, though premium pricing may hinge on future expansion in high-growth verticals.

Strategic Advantages And Outlook

Systena’s dual focus on hardware and software solutions differentiates it in Japan’s IT services landscape. Its R&D investments in smart devices and automotive tech position it for long-term relevance. However, reliance on domestic markets and competition from global peers could limit upside. The outlook remains cautiously optimistic, contingent on execution in emerging technologies.

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