investorscraft@gmail.com

Intrinsic ValueFixstars Corporation (3687.T)

Previous Close¥1,517.00
Intrinsic Value
Upside potential
Previous Close
¥1,517.00

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

Fixstars Corporation is a specialized software company operating primarily in Japan with an international presence, focusing on high-performance computing and embedded systems optimization. The company provides a diverse range of services, including M3 technical support, processor evaluation, software development, and OS firmware development, catering to industries such as automotive, flash storage, industrial, finance, healthcare, and computing. Its expertise in software optimization and system configuration positions it as a critical partner for businesses requiring high-efficiency computing solutions. Fixstars differentiates itself through deep technical proficiency and tailored support, enabling clients to enhance system performance and reduce development cycles. The company’s focus on emerging sectors like automotive and healthcare underscores its adaptability to high-growth markets. Despite operating in a competitive software services landscape, Fixstars maintains a niche advantage through its specialized offerings and strong client relationships in technology-driven industries.

Revenue Profitability And Efficiency

Fixstars reported revenue of ¥7.995 billion for the fiscal year ending September 2024, with net income of ¥1.494 billion, reflecting a healthy net margin of approximately 18.7%. The company generated ¥1.656 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at ¥165 million, indicating a capital-light business model focused on software and services rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at ¥46.39, supported by robust profitability and efficient operations. With a strong cash position of ¥4.856 billion and minimal total debt of ¥547 million, Fixstars exhibits disciplined capital management. Its ability to sustain high margins in a competitive software services market highlights its earnings durability and operational leverage.

Balance Sheet And Financial Health

Fixstars maintains a conservative balance sheet, with cash and equivalents significantly outweighing total debt, providing ample liquidity. The low debt-to-equity structure underscores financial stability, reducing reliance on external financing. This prudent financial positioning allows the company to invest in growth initiatives while mitigating downside risks in volatile market conditions.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, though specific growth rates are not disclosed. Its dividend payout of ¥14 per share suggests a shareholder-friendly policy, balancing reinvestment with returns. Given its niche focus and strong cash generation, Fixstars is well-positioned to pursue organic growth or strategic acquisitions in high-demand sectors like automotive and healthcare computing.

Valuation And Market Expectations

With a market capitalization of ¥66.18 billion and a beta of 0.853, Fixstars is perceived as a relatively stable investment within the technology sector. The valuation reflects investor confidence in its specialized software services and ability to maintain profitability in a competitive landscape. Market expectations likely hinge on its capacity to expand its international footprint and capitalize on industry-specific demand.

Strategic Advantages And Outlook

Fixstars’ strategic advantage lies in its deep technical expertise and tailored solutions for high-performance computing. The company is well-positioned to benefit from increasing demand for optimized software in automotive and healthcare applications. Its strong balance sheet and cash flow generation provide flexibility to invest in innovation, though competition and technological shifts remain key risks. The outlook remains positive, assuming continued execution in its core markets.

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