investorscraft@gmail.com

Intrinsic ValueSoftcreate Holdings Corp. (3371.T)

Previous Close¥2,074.00
Intrinsic Value
Upside potential
Previous Close
¥2,074.00

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

Softcreate Holdings Corp. operates as a specialized IT services provider in Japan, focusing on system integration, e-commerce solutions, and cloud-based hosting services. The company differentiates itself through value-added offerings such as promotional support for EC site construction and customized software solutions, including its proprietary products X-point, AgileWorks, and L2Blocker. Serving commercial clients, Softcreate also supplies IT hardware like PCs and servers, positioning itself as a one-stop IT solutions provider. The company’s niche expertise in integrating software and network systems allows it to compete effectively in Japan’s crowded IT services sector, where demand for digital transformation and cloud adoption remains strong. With a foundation dating back to 1983, Softcreate has built a reputation for reliability, though it faces competition from larger global and domestic IT firms. Its focus on mid-market clients and tailored solutions provides a defensible market position, supported by recurring revenue from hosting and maintenance services.

Revenue Profitability And Efficiency

Softcreate reported revenue of JPY 27.9 billion for FY 2024, with net income of JPY 3.26 billion, reflecting a healthy net margin of approximately 11.7%. The company’s operating cash flow of JPY 6.48 billion underscores strong cash generation, while capital expenditures of JPY 1.32 billion suggest disciplined reinvestment. Its asset-light model and zero debt further highlight operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 128.78 demonstrates robust earnings power, supported by high-margin software and hosting services. With no debt and JPY 13.51 billion in cash, Softcreate maintains exceptional capital efficiency, allowing flexibility for strategic investments or shareholder returns. Its beta of -0.142 indicates low correlation to broader market volatility, suggesting stable earnings.

Balance Sheet And Financial Health

Softcreate’s balance sheet is notably strong, with JPY 13.51 billion in cash and equivalents and no debt. This pristine financial position provides ample liquidity for growth initiatives or acquisitions. The absence of leverage and consistent cash flow generation underscore the company’s low-risk profile.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, Softcreate’s focus on digital transformation trends and cloud services aligns with sector tailwinds. The company pays a dividend of JPY 55 per share, offering a modest yield, though its payout ratio remains sustainable given its earnings and cash reserves.

Valuation And Market Expectations

At a market cap of JPY 49.2 billion, Softcreate trades at a P/E of approximately 15.1x, in line with peers. Investors likely value its stable cash flows and niche market position, though growth expectations appear tempered given its modest valuation multiples.

Strategic Advantages And Outlook

Softcreate’s strategic advantages lie in its integrated IT solutions and recurring revenue streams. The outlook remains stable, supported by Japan’s ongoing IT modernization, though competition and macroeconomic pressures could pose challenges. Its strong balance sheet positions it well to navigate uncertainties.

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