investorscraft@gmail.com

Intrinsic ValueASJ Inc. (2351.T)

Previous Close¥318.00
Intrinsic Value
Upside potential
Previous Close
¥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

ASJ Inc. operates as a diversified technology services provider in Japan, specializing in internet infrastructure, cloud solutions, and software development. The company’s core revenue streams stem from server management, cloud services, payment solutions, and real estate leasing, positioning it as a hybrid player in both IT services and property management. Its expertise in web and mobile application development, including iOS and Android platforms, further strengthens its foothold in Japan’s competitive software infrastructure sector. ASJ’s integrated approach—combining IT consulting, logistics support, and ERP software services—allows it to cater to small and medium enterprises seeking end-to-end digital solutions. While the company’s market cap reflects its niche positioning, its low beta suggests relative stability compared to broader tech peers. The firm’s 1984 founding and Kawaguchi headquarters underscore its long-standing regional presence, though it faces competition from larger global cloud providers and domestic IT service firms.

Revenue Profitability And Efficiency

ASJ reported revenue of JPY 2.85 billion for FY 2024, with net income of JPY 112 million, reflecting a modest net margin of approximately 3.9%. Operating cash flow stood at JPY 282 million, though capital expenditures of JPY 275 million indicate reinvestment needs. The diluted EPS of JPY 14.09 suggests efficient use of its 7.95 million outstanding shares, albeit with room for improved profitability scaling.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a small fraction of revenue. However, its positive operating cash flow and manageable capital expenditures suggest stable operational efficiency. The absence of significant debt (JPY 214 million) relative to cash reserves (JPY 863 million) underscores prudent capital management, though growth investments may require further optimization.

Balance Sheet And Financial Health

ASJ maintains a solid liquidity position with JPY 863 million in cash against JPY 214 million in total debt, indicating a robust net cash position. This conservative leverage profile, coupled with real estate assets from its leasing segment, provides financial flexibility. The balance sheet structure supports its dividend policy and potential incremental investments in technology upgrades.

Growth Trends And Dividend Policy

Growth appears tempered, with revenue and net income suggesting a steady but unspectacular trajectory. The JPY 2 per share dividend reflects a shareholder-friendly approach, though payout ratios remain sustainable given current earnings. Future growth may hinge on expanding high-margin cloud and payment services or scaling its real estate portfolio.

Valuation And Market Expectations

At a market cap of JPY 2.4 billion, ASJ trades at approximately 0.84x revenue and 21x net income, aligning with niche IT service providers in Japan. The low beta implies muted market expectations for volatility, possibly reflecting its stable but slower-growth profile. Investors likely price in its hybrid business model’s defensive qualities over aggressive expansion.

Strategic Advantages And Outlook

ASJ’s dual focus on IT services and real estate offers diversification benefits, though its smaller scale limits competitive moats. Strengths include regional expertise and a cash-rich balance sheet, but reliance on domestic SME demand poses cyclical risks. Strategic partnerships or acquisitions could enhance its cloud and payment offerings, while prudent capital allocation remains critical to long-term value creation.

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