Previous Close | ¥2,094.00 |
Intrinsic Value | ¥17,604.87 |
Upside potential | +741% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |