investorscraft@gmail.com

Intrinsic ValueInternet Initiative Japan Inc. (3774.T)

Previous Close¥2,493.00
Intrinsic Value
Upside potential
Previous Close
¥2,493.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Internet Initiative Japan Inc. (IIJ) is a leading Japanese telecommunications and IT services provider, specializing in internet connectivity, cloud solutions, and systems integration. The company operates through two primary segments: Network Services and Systems Integration, and ATM Operation Business. IIJ's core revenue model is built on recurring service contracts, including WAN, SDN, multi-cloud networking, and managed security solutions, catering to enterprises, government agencies, and educational institutions. The company has carved a niche in Japan's competitive telecom sector by offering hybrid cloud integration, IoT solutions, and specialized industry applications, positioning itself as a one-stop provider for digital transformation needs. IIJ differentiates itself through its IIJ Cloud Exchange platform, which seamlessly connects multiple cloud environments, and its robust security offerings, including DDoS protection and malware analysis. With a strong foothold in Japan's enterprise market, IIJ leverages its deep technical expertise and partnerships with global cloud providers like AWS and Microsoft to deliver scalable, secure, and high-performance networking solutions.

Revenue Profitability And Efficiency

For FY 2024, IIJ reported revenue of JPY 276.1 billion, with net income reaching JPY 19.8 billion, reflecting a net margin of approximately 7.2%. The company generated JPY 40.8 billion in operating cash flow, demonstrating solid cash conversion from its service-based model. Capital expenditures stood at JPY 11.7 billion, indicating disciplined investment in network infrastructure and cloud capabilities.

Earnings Power And Capital Efficiency

IIJ's diluted EPS of JPY 111.23 underscores its earnings power, supported by high-margin cloud and security services. The company's capital efficiency is evident in its ability to maintain profitability while investing in growth areas like IoT and multi-cloud networking, with operating cash flow covering capex by a factor of 3.5x.

Balance Sheet And Financial Health

IIJ maintains a robust balance sheet with JPY 45.5 billion in cash and equivalents against total debt of JPY 30.2 billion, indicating a conservative leverage profile. The company's liquidity position is strong, with ample cash reserves to fund operations and strategic initiatives without over-reliance on debt financing.

Growth Trends And Dividend Policy

IIJ has demonstrated consistent growth in its high-value cloud and security services, aligning with Japan's digital transformation trends. The company pays a dividend of JPY 35 per share, offering a modest yield while retaining sufficient cash for reinvestment in next-generation networking and IoT solutions.

Valuation And Market Expectations

With a market capitalization of JPY 466.1 billion and a beta of 0.35, IIJ is valued as a stable, low-volatility player in Japan's telecom sector. The market appears to price in steady growth from IIJ's hybrid cloud and enterprise networking offerings, with limited exposure to cyclical downturns.

Strategic Advantages And Outlook

IIJ's strategic advantages lie in its integrated service portfolio, deep enterprise relationships, and expertise in secure, scalable networking solutions. The company is well-positioned to benefit from Japan's accelerating cloud adoption and 5G rollout, though it faces competition from larger telecom operators and global cloud providers. IIJ's focus on high-margin managed services and IoT applications should support sustained profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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