investorscraft@gmail.com

Intrinsic ValueYE DIGITAL Corporation (2354.T)

Previous Close¥793.00
Intrinsic Value
Upside potential
Previous Close
¥793.00

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

YE DIGITAL Corporation operates as a specialized IoT solutions provider in Japan, catering to industries such as semiconductor manufacturing, machine tools, and food production. The company’s core revenue model revolves around cloud-based IoT platforms like MMCloud and MMPredict, which offer data storage, visualization, and AI-driven predictive analytics. These services are complemented by hardware offerings, including communication adapters, cameras, and controllers, creating an integrated ecosystem for industrial automation and smart monitoring. YE DIGITAL distinguishes itself through niche applications like Smart Berth System for logistics and MMsmart BusStop for public transport, addressing specific pain points in Japan’s infrastructure and manufacturing sectors. Its rebranding from Yaskawa Information Systems in 2019 reflects a strategic focus on digital transformation, leveraging legacy expertise in industrial systems. The company’s market position is bolstered by its consultative approach, combining IoT hardware with tailored software solutions, though it faces competition from global tech firms and domestic rivals scaling similar offerings.

Revenue Profitability And Efficiency

YE DIGITAL reported revenue of ¥19.9 billion for FY2025, with net income of ¥1.04 billion, translating to a diluted EPS of ¥54.15. Operating cash flow stood at ¥1.29 billion, supported by disciplined capital expenditures of -¥279 million. The absence of debt and a cash reserve of ¥3.2 billion underscore efficient liquidity management, though margins may reflect competitive pressures in IoT services.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring revenue from cloud services like MMCloud, supplemented by hardware sales. Capital efficiency appears robust, with zero debt and positive operating cash flow funding R&D and niche product development. However, the modest net income margin (~5.2%) suggests room for scaling profitability in a capital-light model.

Balance Sheet And Financial Health

YE DIGITAL maintains a strong balance sheet, with ¥3.2 billion in cash and no debt, providing flexibility for strategic investments. The lack of leverage and consistent operating cash flow generation indicate low financial risk, though the company’s growth may require incremental capital deployment.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of industrial IoT in Japan, with dividends of ¥20 per share reflecting a conservative payout policy. The capital-light model and focus on high-margin software services could support future expansion, but reliance on domestic markets may limit near-term scalability.

Valuation And Market Expectations

At a market cap of ¥11.5 billion, YE DIGITAL trades at ~5.8x revenue and ~11x net income, aligning with niche IoT players. The low beta (0.42) suggests muted volatility, possibly reflecting stable demand from industrial clients, though investor expectations may hinge on broader IoT adoption trends.

Strategic Advantages And Outlook

YE DIGITAL’s integration of hardware and software solutions positions it as a trusted partner for Japan’s industrial digitization. Its debt-free status and cash reserves provide a cushion for innovation, but global competition and domestic market saturation could challenge long-term differentiation. Strategic partnerships or export opportunities may be key to unlocking growth.

Sources

Company filings, Bloomberg

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