investorscraft@gmail.com

Intrinsic ValueAI storm Co., Ltd. (3719.T)

Previous Close¥292.00
Intrinsic Value
Upside potential
Previous Close
¥292.00

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

Gexeed Co., Ltd. operates as a specialized IT consulting firm in Japan, focusing on business transformation through technology and process optimization. The company’s core revenue model is built on high-value consulting services, including organizational change management, ERP implementations (JD Edwards, NetSuite, SAP), and business process reengineering (BPR) for finance, HR, and operations. Its offerings span strategic advisory, system integration, and post-implementation support, catering primarily to mid-market and enterprise clients seeking digital transformation. Positioned in the competitive Japanese IT consulting sector, Gexeed differentiates itself through niche expertise in legacy ERP systems and hybrid cloud solutions, alongside incubation services for startups. While larger players dominate broad IT services, Gexeed’s focused approach in operational efficiency and localized support provides a defensible market position. The firm’s long-standing presence since 1964 lends credibility, though its growth is tempered by reliance on domestic demand and project-based revenue cycles.

Revenue Profitability And Efficiency

In FY2024, Gexeed reported revenue of ¥1.42 billion, with net income of ¥147.5 million, translating to a diluted EPS of ¥6.07. Operating cash flow was negative at ¥-867.8 million, likely due to working capital timing or project milestones, while capital expenditures of ¥-331 million suggest ongoing investments in service delivery capabilities. The net margin of ~10.4% reflects moderate profitability in a labor-intensive consulting model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its project-centric model, with revenue scalability dependent on consultant utilization rates. Negative operating cash flow raises questions about working capital management, though the absence of dividends implies reinvestment needs. The modest net income relative to revenue indicates competitive pricing pressures or high service delivery costs typical of the consulting industry.

Balance Sheet And Financial Health

Gexeed holds ¥255.7 million in cash against ¥408.4 million in total debt, suggesting a leveraged position with limited liquidity buffers. The debt-to-equity ratio is unclear without equity data, but the balance sheet appears moderately leveraged, potentially limiting flexibility for aggressive expansion or M&A in the near term.

Growth Trends And Dividend Policy

Growth prospects hinge on demand for ERP modernization and cloud migration in Japan, though the lack of dividend payouts signals a focus on retaining earnings for operational needs or organic growth. The stagnant market cap (~¥7.05 billion) and beta of 0.838 suggest lower volatility but also limited investor enthusiasm for near-term upside.

Valuation And Market Expectations

Trading at a P/E of ~47.8x (based on diluted EPS), the market appears to price in niche expertise and potential recovery in cash flows. However, the valuation premium lacks clear justification given the negative operating cash flow and modest top-line scale, implying skepticism about sustainable earnings growth.

Strategic Advantages And Outlook

Gexeed’s deep ERP implementation experience and incubation services provide differentiation, but reliance on Japan’s IT spending cycles poses cyclical risks. Strategic priorities likely include improving cash conversion and expanding higher-margin advisory services. The outlook remains cautious, with success tied to execution in a mature consulting market.

Sources

Company description, financial data from disclosed ticker information

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