investorscraft@gmail.com

Intrinsic ValueSoftmax Co., Ltd (3671.T)

Previous Close¥341.00
Intrinsic Value
Upside potential
Previous Close
¥341.00

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

Softmax Co., Ltd operates in the healthcare information services sector, specializing in the development, sales, and maintenance of corporate and medical information systems. The company’s core revenue model is driven by its suite of web-based solutions, including electronic medical records, medical accounting, radiology information, and surgical department systems. These offerings cater to hospitals and healthcare providers, positioning Softmax as a niche player in Japan’s digitized healthcare infrastructure. The company’s long-standing presence since 1974 underscores its institutional expertise, though it operates in a competitive landscape dominated by larger IT service providers. Its focus on specialized medical systems allows it to maintain a defensible market position, particularly in rehabilitation and nursing work management solutions. While not a market leader, Softmax’s targeted approach ensures steady demand from healthcare institutions prioritizing tailored, compliant systems.

Revenue Profitability And Efficiency

Softmax reported revenue of JPY 5.43 billion for FY 2024, with net income of JPY 480 million, reflecting a net margin of approximately 8.8%. Operating cash flow stood at JPY 664 million, indicating efficient cash conversion from operations. Capital expenditures were modest at JPY 41 million, suggesting a lean operational model with limited reinvestment needs. The company’s profitability metrics align with niche software providers in regulated industries.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 80.01 demonstrates its ability to generate earnings despite its small scale. With a cash balance of JPY 3.45 billion against total debt of JPY 1.41 billion, Softmax maintains a conservative capital structure. Its low beta (0.304) suggests earnings stability, though growth potential may be constrained by its specialized focus.

Balance Sheet And Financial Health

Softmax’s balance sheet is robust, with cash and equivalents covering 2.4x its total debt. The debt-to-equity ratio appears manageable, supported by consistent operating cash flows. The company’s liquidity position provides flexibility for incremental R&D or acquisitions, though its capital expenditure trends indicate limited near-term expansion plans.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing stability in its niche. A dividend of JPY 30 per share signals a commitment to shareholder returns, yielding approximately 1.5% based on its market cap. The payout ratio of around 37% leaves room for reinvestment or future dividend hikes, contingent on earnings sustainability.

Valuation And Market Expectations

At a market cap of JPY 5.35 billion, Softmax trades at a P/E of ~11x, a discount to broader healthcare IT peers. The valuation reflects its small size and localized focus, with investors likely pricing in limited scalability. The low beta implies market expectations of muted volatility and modest growth.

Strategic Advantages And Outlook

Softmax’s deep domain expertise in Japanese healthcare IT provides a competitive moat, though reliance on domestic demand is a key risk. The outlook remains stable, with potential upside from increased healthcare digitization. However, the company’s growth trajectory depends on its ability to innovate within budget constraints and fend off larger competitors.

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