investorscraft@gmail.com

Intrinsic Value of TechMatrix Corporation (3762.T)

Previous Close¥2,094.00
Intrinsic Value
Upside potential
Previous Close
¥2,094.00

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

TechMatrix Corporation operates as a specialized IT services provider in Japan, focusing on information infrastructure and application services. The company serves diverse sectors, including healthcare, finance, and CRM, through a comprehensive suite of solutions such as cloud computing, virtualization, security, and storage. Its offerings span the entire IT lifecycle, from system development to maintenance, positioning it as an end-to-end partner for enterprises navigating digital transformation. TechMatrix differentiates itself through expertise in green IT and next-generation networks, aligning with Japan’s push for sustainable and efficient technology infrastructure. The company’s dual focus on infrastructure and application services allows it to capture recurring revenue from maintenance and operational support while leveraging project-based income from system integration and development. Its market position is reinforced by a strong presence in niche segments like software quality control and IT technician training, which cater to Japan’s demand for skilled IT labor. Despite competition from larger global IT service providers, TechMatrix maintains relevance through localized expertise and tailored solutions for domestic clients.

Revenue Profitability And Efficiency

TechMatrix reported revenue of JPY 53.3 billion for FY 2024, with net income of JPY 3.54 billion, reflecting a net margin of approximately 6.6%. The company’s operating cash flow of JPY 8.98 billion underscores solid cash generation, supported by disciplined capital expenditures of JPY 885 million. This efficiency is indicative of a lean operational model with controlled reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 88.03, demonstrating steady earnings power. The company’s ability to convert revenue into cash flow (operating cash flow/revenue ratio of ~17%) highlights effective working capital management. Low capital intensity, as seen in modest capex relative to cash flow, suggests capital-efficient operations.

Balance Sheet And Financial Health

TechMatrix maintains a robust balance sheet with JPY 27.3 billion in cash and equivalents against total debt of JPY 4.17 billion, yielding a net cash position. This liquidity provides flexibility for strategic investments or shareholder returns. The low debt-to-equity ratio signals minimal financial risk.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s IT modernization trends, with dividends of JPY 30 per share reflecting a commitment to shareholder returns. However, the payout ratio remains conservative, preserving capital for organic expansion or acquisitions in high-demand areas like cloud and security services.

Valuation And Market Expectations

With a market cap of JPY 81.9 billion, TechMatrix trades at a P/E of ~23x (based on diluted EPS), aligning with mid-tier IT services peers. The beta of 0.405 suggests lower volatility relative to the broader market, possibly due to its niche focus and stable client base.

Strategic Advantages And Outlook

TechMatrix’s deep domain expertise in green IT and SDN positions it well for Japan’s sustainability-driven IT spending. Its hybrid revenue model—combining project work and recurring services—provides stability. Near-term growth may hinge on expanding cloud and security offerings, while long-term prospects depend on leveraging Japan’s digitalization wave.

Sources

Company filings, Bloomberg

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