investorscraft@gmail.com

Intrinsic ValueStartia Holdings,Inc. (3393.T)

Previous Close¥2,813.00
Intrinsic Value
Upside potential
Previous Close
¥2,813.00

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

Startia Holdings, Inc. operates as a diversified IT services provider in Japan and internationally, specializing in digital marketing and IT infrastructure solutions. The company’s digital marketing segment offers automation tools, app creation software, and content management systems, catering to businesses seeking to enhance their online presence. Its IT infrastructure division provides comprehensive support services, including network construction, cloud maintenance, and office technology solutions, positioning Startia as a one-stop provider for enterprise IT needs. The company’s broad product portfolio and integrated service approach allow it to serve small to medium-sized businesses as well as larger enterprises, differentiating it from niche competitors. With a focus on innovation and scalability, Startia has carved out a strong market position in Japan’s competitive IT services sector, leveraging its expertise in both digital transformation and operational efficiency.

Revenue Profitability And Efficiency

Startia Holdings reported revenue of ¥19.57 billion for FY 2024, with net income reaching ¥1.55 billion, reflecting a healthy profit margin. The company’s operating cash flow stood at ¥2.52 billion, supported by efficient cost management and stable demand for its IT services. Capital expenditures of ¥444 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥165.32 underscores its earnings strength, driven by a balanced mix of high-margin digital marketing tools and recurring infrastructure services. With a robust operating cash flow-to-revenue ratio, Startia demonstrates effective capital deployment, ensuring sustainable profitability.

Balance Sheet And Financial Health

Startia maintains a solid financial position, with ¥7.37 billion in cash and equivalents against total debt of ¥4.15 billion. This liquidity cushion supports its operational flexibility and strategic investments. The manageable debt level and strong cash reserves highlight a low-risk balance sheet structure.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its diversified service offerings. A dividend per share of ¥102 reflects a shareholder-friendly policy, balancing reinvestment needs with returns. Future growth is likely tied to expansion in digital marketing and IT infrastructure demand.

Valuation And Market Expectations

With a market capitalization of ¥24.59 billion and a beta of 0.704, Startia is perceived as a stable player in the IT services sector. Investors likely value its dual revenue streams and resilient business model, though competition and macroeconomic factors could influence future valuations.

Strategic Advantages And Outlook

Startia’s integrated IT and digital marketing solutions provide a competitive edge, particularly in Japan’s tech-driven market. The company is well-positioned to benefit from ongoing digital transformation trends, though execution and innovation will be critical to maintaining its growth trajectory.

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