investorscraft@gmail.com

Intrinsic ValueSystem Location Co.,Ltd. (2480.T)

Previous Close¥1,730.00
Intrinsic Value
Upside potential
Previous Close
¥1,730.00

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

System Location Co., Ltd. operates as a specialized provider of business support solutions tailored for the automotive finance and dealership sectors in Japan and internationally. The company’s core offerings include IT-driven solutions such as SYSROCKET, an ASP solution package, and specialized systems like CA Doctor for new car sales support and RV Doctor for residual value setting. These tools cater to auto lease providers, dealerships, and finance companies, streamlining asset valuation, sales processes, and financial planning. Positioned within the niche of automotive-related IT services, System Location differentiates itself through domain expertise and integrated solutions that address critical pain points in auto financing and inventory management. The company’s focus on Japan’s mature automotive market, combined with its international footprint, allows it to serve a stable client base while exploring incremental growth in adjacent sectors like content development and system maintenance. Its market position is reinforced by long-standing industry relationships and a reputation for reliability in a sector where precision and regulatory compliance are paramount.

Revenue Profitability And Efficiency

In FY 2024, System Location reported revenue of ¥1.74 billion, with net income of ¥373.9 million, reflecting a net margin of approximately 21.5%. The company’s operating cash flow stood at ¥541.9 million, supported by efficient operations and minimal capital expenditures (¥-124 million). Its asset-light model and debt-free balance sheet underscore disciplined capital allocation, with cash reserves of ¥1.94 billion providing liquidity for strategic initiatives or shareholder returns.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥105.72 highlights its ability to convert revenue into shareholder value, aided by a capital-efficient structure. With no debt and robust cash generation, System Location maintains flexibility to reinvest in product development or pursue dividends, as evidenced by its ¥38 per-share dividend. The beta of 0.107 suggests low volatility relative to the market, aligning with its stable niche focus.

Balance Sheet And Financial Health

System Location’s financial health is solid, with ¥1.94 billion in cash and equivalents against zero debt, ensuring ample liquidity. The absence of leverage and consistent operating cash flow generation (¥541.9 million) positions the company to weather economic downturns or invest opportunistically. Its equity-heavy structure aligns with a conservative risk profile typical of specialized service providers.

Growth Trends And Dividend Policy

While the company’s revenue growth trajectory is modest, its profitability metrics and dividend yield (implied by a ¥38 per-share payout) signal a focus on shareholder returns. The niche nature of its services may limit rapid expansion but offers stability. Future growth could hinge on international adoption of its solutions or diversification within automotive IT services.

Valuation And Market Expectations

At a market cap of ¥5.04 billion, System Location trades at a P/E of approximately 13.5x (based on diluted EPS), reflecting moderate expectations for a stable, cash-generative business. The low beta and dividend yield may appeal to income-focused investors, though limited sector growth prospects could cap valuation multiples.

Strategic Advantages And Outlook

System Location’s deep expertise in automotive finance IT solutions and debt-free balance sheet provide resilience. Its outlook is tied to Japan’s auto sector dynamics, with opportunities in digitization and cross-border demand for its niche tools. Challenges include reliance on a mature domestic market and the need to innovate within a competitive IT services landscape.

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