investorscraft@gmail.com

Intrinsic ValueSAKURA Internet Inc. (3778.T)

Previous Close¥2,658.00
Intrinsic Value
Upside potential
Previous Close
¥2,658.00

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

SAKURA Internet Inc. operates as a specialized provider of internet infrastructure services in Japan, focusing on hosting, cloud solutions, and dedicated server offerings. The company serves businesses requiring reliable, scalable IT infrastructure, differentiating itself through localized support and competitive pricing in a market dominated by larger global players. Its diversified portfolio includes VPS, dedicated servers, and cloud services, catering to SMEs and enterprises seeking cost-effective, high-performance solutions. SAKURA Internet also engages in software development, multimedia production, and real estate leasing, though its core revenue stems from hosting and connectivity services. Positioned as a regional challenger, the company leverages its deep understanding of Japanese regulatory and technical requirements to maintain a loyal customer base. While it faces intense competition from global cloud providers, its niche focus on domestic clients provides stability amid broader industry consolidation.

Revenue Profitability And Efficiency

SAKURA Internet reported revenue of JPY 31.4 billion for FY2025, with net income of JPY 2.9 billion, reflecting a net margin of approximately 9.4%. Operating cash flow stood at JPY 5.8 billion, though significant capital expenditures (JPY -18.6 billion) indicate heavy investment in infrastructure, likely to support future growth in cloud and hosting services.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 75.23 demonstrates moderate earnings power, supported by stable demand for its core services. Capital efficiency appears constrained by high capex, but its cash position (JPY 29.5 billion) and manageable debt (JPY 23.6 billion) suggest capacity to fund expansion without excessive leverage.

Balance Sheet And Financial Health

SAKURA Internet maintains a solid balance sheet with JPY 29.5 billion in cash and equivalents against JPY 23.6 billion in total debt, indicating liquidity coverage. The negative free cash flow due to elevated capex warrants monitoring, but the absence of acute solvency risks is evident given its JPY 124.4 billion market capitalization.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s digital transformation, though the dividend payout (JPY 4 per share) remains modest, reflecting a reinvestment-focused strategy. The company’s capex-heavy model suggests prioritization of infrastructure scalability over immediate shareholder returns.

Valuation And Market Expectations

At a market cap of JPY 124.4 billion, the stock trades at a P/E of approximately 42x (based on FY2025 earnings), implying high growth expectations. The beta of 0.755 indicates lower volatility relative to the broader market, possibly due to its niche positioning.

Strategic Advantages And Outlook

SAKURA Internet’s regional expertise and diversified service suite provide resilience, but competition from global cloud providers poses long-term challenges. Strategic focus on high-margin cloud services and partnerships could enhance its market position, though execution risks remain tied to capex discipline and technological adaptability.

Sources

Company filings, market data

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