investorscraft@gmail.com

Intrinsic ValueSockets Inc. (3634.T)

Previous Close¥655.00
Intrinsic Value
Upside potential
Previous Close
¥655.00

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

Sockets Inc. operates in the competitive Information Technology Services sector, specializing in internet platform solutions. The company provides a diverse range of services, including data analytics, cross-media recommendations, emotional metadata analysis, and specialized search services. Its revenue model is built on system development, database planning, and service subscriptions, catering to businesses seeking advanced digital infrastructure. Positioned as a niche player in Japan's tech landscape, Sockets Inc. leverages its expertise in metadata and recommendation algorithms to differentiate itself from larger IT service providers. The company's focus on emotional metadata analysis and specialized search tools offers unique value in an increasingly data-driven market, though its scale remains modest compared to global competitors. While its technological capabilities are noteworthy, Sockets Inc. operates in a highly fragmented industry where differentiation and scalability are critical for long-term success.

Revenue Profitability And Efficiency

In FY 2024, Sockets Inc. reported revenue of ¥1.02 billion but recorded a net loss of ¥100.26 million, reflecting operational challenges. The diluted EPS stood at -¥40.88, indicating weak profitability. Operating cash flow was negative at -¥14.86 million, though capital expenditures were minimal at -¥866,000, suggesting restrained investment activity. The company's ability to convert revenue into sustainable earnings remains a key concern.

Earnings Power And Capital Efficiency

The negative net income and operating cash flow highlight inefficiencies in earnings generation. With no debt and ¥678.66 million in cash, the company maintains a clean balance sheet, but its capital efficiency is undermined by unprofitability. The lack of leverage provides financial flexibility, but the core business must improve margins to justify further investment.

Balance Sheet And Financial Health

Sockets Inc. exhibits a strong liquidity position with ¥678.66 million in cash and no debt, ensuring near-term stability. The absence of leverage reduces financial risk, but persistent operating losses could erode cash reserves over time. The company's financial health hinges on reversing its negative earnings trajectory while maintaining its debt-free structure.

Growth Trends And Dividend Policy

Despite profitability challenges, Sockets Inc. pays a modest dividend of ¥3 per share, signaling management's commitment to shareholder returns. However, the sustainability of this policy is questionable given recurring losses. Growth prospects depend on the company's ability to scale its niche services and improve monetization in Japan's competitive IT services market.

Valuation And Market Expectations

With a market cap of ¥1.35 billion and a beta of 0.202, Sockets Inc. is viewed as a low-volatility but high-risk investment due to its unprofitability. The market appears cautious, pricing the stock based on its cash reserves rather than earnings potential. A turnaround in operating performance is needed to justify higher valuations.

Strategic Advantages And Outlook

Sockets Inc. benefits from its specialized focus on metadata and recommendation systems, but its small scale limits market penetration. The outlook remains uncertain unless the company achieves profitability or secures strategic partnerships. Success hinges on leveraging its technological niche while addressing cost inefficiencies to stabilize earnings.

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