investorscraft@gmail.com

Intrinsic Value of Techfirm Holdings Inc. (3625.T)

Previous Close¥858.00
Intrinsic Value
Upside potential
Previous Close
¥858.00

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

Techfirm Holdings Inc. operates in the competitive Information Technology Services sector, specializing in system solutions for business support and digital marketing services. The company generates revenue through a mix of consulting, server network integration, and mobile advertising, leveraging its expertise in internet-based platforms like smartphones, tablets, and PCs. Its diversified service portfolio positions it as a niche player in Japan's IT services market, catering to businesses seeking integrated digital and operational solutions. Techfirm differentiates itself through a hybrid model combining system maintenance with marketing solutions, allowing it to capture cross-selling opportunities. While not a market leader, its focus on consulting and network integration provides stability in a sector dominated by larger IT service providers. The company’s rebranding in 2015 to Techfirm Holdings Inc. reflects its strategic shift toward a holding structure, potentially enabling better resource allocation across its service lines.

Revenue Profitability And Efficiency

Techfirm reported revenue of JPY 5.07 billion for FY 2024, with net income of JPY 155.9 million, reflecting modest profitability in a competitive landscape. Operating cash flow was negative (JPY -6.9 million), likely due to working capital pressures, while capital expenditures of JPY -16.3 million suggest restrained investment activity. The diluted EPS of JPY 22 indicates limited but positive earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its small scale, with net income margins of approximately 3.1%. Negative operating cash flow raises questions about short-term liquidity management, though its JPY 2.34 billion cash reserve provides a buffer. Capital efficiency appears subdued, given the minimal capex and stagnant cash flow generation.

Balance Sheet And Financial Health

Techfirm maintains a solid liquidity position with JPY 2.34 billion in cash against JPY 1.11 billion in total debt, suggesting a manageable leverage profile. The debt-to-equity ratio is not explicitly provided, but the cash cushion implies financial flexibility. However, the negative operating cash flow warrants monitoring for sustained solvency.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit revenue or earnings guidance provided. The company offers a modest dividend of JPY 5 per share, signaling a commitment to shareholder returns despite its small size. Future growth may hinge on expanding its consulting or mobile advertising segments, though competitive pressures persist.

Valuation And Market Expectations

With a market cap of JPY 6.07 billion and a beta of 1.054, Techfirm trades with moderate volatility relative to the market. The P/E ratio is not calculable without trailing EPS, but the modest net income suggests valuation is likely aligned with smaller IT service peers. Investor expectations appear tempered given the lack of significant growth catalysts.

Strategic Advantages And Outlook

Techfirm’s strengths lie in its diversified IT service offerings and strong cash position, but its outlook is cautious due to limited scale and negative cash flow. Strategic focus on higher-margin consulting or advertising services could improve profitability, though execution risks remain. The company’s ability to navigate Japan’s competitive IT landscape will determine its long-term trajectory.

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