investorscraft@gmail.com

Intrinsic ValueFINDEX Inc. (3649.T)

Previous Close¥860.00
Intrinsic Value
Upside potential
Previous Close
¥860.00

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

FINDEX Inc. operates in Japan's healthcare information services sector, specializing in medical system development and digital solutions for healthcare institutions. The company's core revenue model is driven by software sales and licensing, with flagship products like Claio, a medical imaging database management system, and C-Note, a progress note system. These solutions cater to hospitals and clinics, streamlining documentation and data management. FINDEX also offers DocuMaker for document creation efficiency and GAP/GAP-screener for gaze analysis, targeting niche applications in ophthalmology and neurology. The company's focus on productivity-enhancing tools positions it as a key player in Japan's digitization of healthcare workflows. Its smartphone applications further expand its reach, though the domestic market remains its primary revenue source. With no direct competitors disclosed, FINDEX maintains a specialized but concentrated market presence, relying on Japan's aging population and healthcare IT adoption trends for growth.

Revenue Profitability And Efficiency

FINDEX reported revenue of JPY 5.84 billion for FY 2024, with net income of JPY 1.16 billion, reflecting a robust net margin of approximately 20%. Operating cash flow stood at JPY 1.9 billion, significantly exceeding capital expenditures of JPY -31 million, indicating strong cash generation from core operations. The company's capital-light model is evident in its minimal reinvestment needs relative to profitability.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 45.3 underscores the company's earnings power, supported by zero debt and JPY 1.61 billion in cash reserves. The absence of leverage and high cash conversion (operating cash flow at 33% of revenue) highlight exceptional capital efficiency, though this may also suggest conservative growth investment.

Balance Sheet And Financial Health

The balance sheet is notably strong, with no debt and cash equivalents covering 28% of market capitalization. This risk-averse structure provides flexibility but may indicate underutilized capital for expansion. Working capital appears ample given negligible capex requirements and consistent cash generation.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the dividend payout of JPY 15 per share (33% of EPS) suggests a balanced capital return approach. The company's niche focus and domestic concentration may limit top-line expansion unless internationalization or new product lines are pursued.

Valuation And Market Expectations

At a JPY 18.7 billion market cap, the stock trades at ~16x net income and ~3.2x revenue, with a low beta of 0.394 indicating defensive characteristics. These multiples reflect expectations for steady but unspectacular growth in Japan's healthcare IT market.

Strategic Advantages And Outlook

FINDEX's deep domain expertise in Japanese healthcare IT and debt-free position are key advantages. However, reliance on domestic demand and limited R&D visibility pose long-term risks. The outlook hinges on Japan's healthcare digitization pace and potential product diversification beyond current offerings.

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