investorscraft@gmail.com

Intrinsic ValueBilling System Corporation (3623.T)

Previous Close¥979.00
Intrinsic Value
Upside potential
Previous Close
¥979.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Billing System Corporation operates in Japan's financial technology sector, specializing in digital payment and settlement solutions. The company provides a comprehensive suite of services, including credit card processing, real-time deposit confirmations, and multi-payment integrations for vending machines and smartphones. Its core revenue model relies on transaction fees and agency services, positioning it as a critical intermediary in Japan's cashless payment ecosystem, which is rapidly expanding due to government-led digital transformation initiatives. The company distinguishes itself through its diversified payment methods, such as web direct debit, convenience store settlements, and SMS-linked payments, catering to both businesses and consumers. While it faces competition from larger fintech players and traditional banks, its niche focus on seamless, real-time settlement services allows it to maintain a stable market presence. Billing System Corporation's strategic partnerships and localized solutions further strengthen its position in Japan's highly regulated financial infrastructure market.

Revenue Profitability And Efficiency

In FY 2024, Billing System Corporation reported revenue of JPY 4.22 billion, with net income of JPY 406.9 million, reflecting a net margin of approximately 9.6%. The company's operating cash flow of JPY 4.36 billion significantly exceeded net income, indicating strong cash conversion efficiency. Notably, it operates with zero capital expenditures, suggesting a capital-light business model reliant on technology and partnerships rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 64.7 demonstrates its ability to generate earnings despite operating in a competitive fintech landscape. With no debt and JPY 23.8 billion in cash and equivalents, Billing System Corporation maintains a robust balance sheet, allowing it to reinvest in innovation or return capital to shareholders. Its beta of 1.1 suggests moderate volatility relative to the broader market.

Balance Sheet And Financial Health

Billing System Corporation exhibits exceptional financial health, with zero debt and a substantial cash reserve of JPY 23.8 billion, representing over five times its annual revenue. This liquidity position provides significant flexibility for strategic initiatives, acquisitions, or weathering economic downturns. The absence of leverage underscores a conservative financial strategy aligned with its stable, fee-based revenue model.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company's focus on Japan's expanding cashless payment market aligns with broader sector tailwinds. It pays a dividend of JPY 12 per share, offering a modest yield, which may appeal to income-focused investors. The lack of capital expenditures suggests reinvestment is directed toward scalable digital solutions rather than physical assets.

Valuation And Market Expectations

With a market capitalization of JPY 6.58 billion, the company trades at a P/E ratio of approximately 16.2x, in line with many fintech peers. Investors likely price in steady growth from Japan's digital payment adoption, balanced against competition from larger players. The stock's beta indicates it moves slightly more than the market, reflecting its mid-cap fintech exposure.

Strategic Advantages And Outlook

Billing System Corporation's key advantages include its diversified payment solutions, strong cash position, and regulatory expertise in Japan's fintech space. The outlook remains cautiously optimistic, hinging on its ability to capitalize on cashless payment trends while navigating competitive and technological disruptions. Its debt-free structure and high liquidity provide a solid foundation for strategic pivots if required.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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