investorscraft@gmail.com

Intrinsic ValueSystem Information Co.,Ltd. (3677.T)

Previous Close¥927.00
Intrinsic Value
Upside potential
Previous Close
¥927.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

System Information Co., Ltd. operates as a specialized IT services provider in Japan, focusing on end-to-end system development and maintenance. The company’s core revenue model is built around technical services spanning system planning, design, software development, testing, and post-deployment maintenance. It serves diverse industries through business application development, information security solutions, and embedded systems, positioning itself as a comprehensive IT partner. Beyond traditional services, the firm has expanded into high-growth areas like cloud computing, cognitive services, and robotic process automation (RPA), enhancing its value proposition. Its consulting arm, offering CMMI and agile methodologies, further differentiates it in organizational capability improvement. With a strong domestic footprint and a reputation for reliability, the company competes in Japan’s fragmented IT services market by emphasizing quality and tailored solutions. Its niche expertise in performance tuning and infrastructure optimization reinforces its competitive edge in a sector increasingly prioritizing efficiency and scalability.

Revenue Profitability And Efficiency

In FY2023, the company reported revenue of ¥15.3 billion, with net income of ¥1.16 billion, reflecting a net margin of approximately 7.6%. Operating cash flow stood at ¥1.17 billion, supported by disciplined capital expenditures of ¥73.3 million. The firm’s ability to convert revenue into cash underscores operational efficiency, though margins suggest moderate pricing power in a competitive IT services landscape.

Earnings Power And Capital Efficiency

Diluted EPS of ¥50.47 highlights earnings stability, while a low beta (0.605) indicates resilience to market volatility. The company’s capital-light model, evidenced by minimal capex, allows for high cash generation relative to invested capital. However, reliance on Japan’s domestic IT spending may limit growth scalability without geographic or service-line diversification.

Balance Sheet And Financial Health

The balance sheet remains robust, with ¥4.14 billion in cash and equivalents against modest total debt of ¥331 million, yielding a net cash position. This liquidity provides flexibility for strategic investments or shareholder returns. The absence of significant leverage underscores a conservative financial strategy aligned with its stable cash flows.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout of ¥36 per share suggests a commitment to returning capital, supported by strong cash reserves. Future growth may hinge on expanding high-margin services like RPA and cloud solutions, though the dividend policy signals a balanced approach between reinvestment and shareholder rewards.

Valuation And Market Expectations

At a market cap of ¥21.4 billion, the stock trades at a P/E of ~18.4x (based on diluted EPS), aligning with mid-tier IT services peers. The valuation reflects expectations of steady, albeit unspectacular, growth, with potential upside tied to adoption of emerging technologies and operational scalability.

Strategic Advantages And Outlook

The company’s deep domain expertise in system integration and consulting services provides a defensible moat in Japan’s IT sector. Near-term opportunities lie in digital transformation demand, though competition and wage inflation pose risks. A focus on high-value cognitive and automation services could drive margin expansion if execution remains effective.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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