investorscraft@gmail.com

Intrinsic ValueNippon Information Development Co., Ltd. (2349.T)

Previous Close¥2,318.00
Intrinsic Value
Upside potential
Previous Close
¥2,318.00

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

Nippon Information Development Co., Ltd. is a specialized IT services provider operating primarily in Japan, with a diversified portfolio spanning embedded systems, financial solutions, and cloud-based technologies. The company serves critical industries such as automotive, healthcare, public infrastructure, and finance, leveraging expertise in real-time OS, IoT integration, and secure data management. Its embedded systems division supports advanced applications like vehicle ECUs and automated driving, while its financial solutions cater to insurance, credit, and securities sectors with tailored software. The firm’s cloud and mobile solutions, including AWS and Azure integrations, position it as a modernizer for legacy systems. With a focus on high-reliability sectors like medical diagnostics and disaster prevention, the company maintains a niche but defensible market position. Its long-standing presence since 1967 and headquarters in Tokyo underscore its entrenched relationships in domestic markets, though international expansion remains limited. The blend of embedded expertise and financial IT solutions creates cross-industry resilience, though competition from global cloud providers and local IT firms pressures differentiation.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of ¥22.57 billion, with net income of ¥2.11 billion, reflecting a healthy net margin of approximately 9.3%. Operating cash flow stood at ¥1.85 billion, supported by modest capital expenditures of just ¥19 million, indicating efficient cash conversion. The diluted EPS of ¥191.83 underscores consistent profitability, though revenue growth trends would require further context to assess scalability.

Earnings Power And Capital Efficiency

Nippon Information Development demonstrates solid earnings power, with a capital-light model evidenced by minimal capex and high cash reserves of ¥14.19 billion. The negligible total debt of ¥17 million suggests minimal leverage, allowing flexibility for strategic investments or shareholder returns. However, the negative beta of -0.045 implies low correlation with broader markets, potentially reflecting niche demand drivers.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering 835x total debt, highlighting exceptional liquidity. Shareholders’ equity is likely strong given the debt-free structure, though detailed asset/liability breakdowns are unavailable. The company’s financial health is further reinforced by consistent operating cash generation and negligible reliance on external financing.

Growth Trends And Dividend Policy

Dividends of ¥28 per share indicate a shareholder-friendly policy, with a payout ratio of approximately 14.6% based on diluted EPS. Growth appears steady but unspectacular, with reinvestment likely focused on R&D for embedded systems and cloud migration services. The lack of significant capex suggests organic growth is prioritized over aggressive expansion.

Valuation And Market Expectations

At a market cap of ¥26.1 billion, the company trades at roughly 11.6x revenue and 12.4x net income, aligning with mature IT services peers. The negative beta may appeal to investors seeking uncorrelated returns, though limited international exposure could cap premium valuation potential.

Strategic Advantages And Outlook

Nippon Information Development’s deep expertise in embedded systems and regulated sectors like healthcare provides moats against commoditization. Partnerships with cloud providers and legacy system modernization opportunities offer growth levers. However, reliance on domestic markets and competition from global IT giants necessitate continued innovation to sustain margins and relevance.

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