investorscraft@gmail.com

Intrinsic ValueULS Group, Inc. (3798.T)

Previous Close¥570.00
Intrinsic Value
Upside potential
Previous Close
¥570.00

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

ULS Group, Inc. operates in Japan's competitive IT consulting and solutions sector, providing specialized services to businesses seeking digital transformation. The company focuses on delivering tailored IT strategies, system integration, and software development, catering primarily to domestic clients. Its revenue model is project-based, with long-term consulting engagements and solution deployments driving recurring income. ULS Group differentiates itself through deep technical expertise and localized support, positioning as a trusted partner for mid-sized enterprises navigating Japan's rapidly evolving tech landscape. The firm's market position is reinforced by its established client relationships and agile approach to addressing industry-specific IT challenges. While competing with larger global players, ULS Group maintains relevance through niche specialization and cost-effective solutions tailored to Japanese business practices.

Revenue Profitability And Efficiency

ULS Group reported revenue of JPY 10.38 billion for FY 2024, with net income reaching JPY 1.13 billion, reflecting a healthy 10.9% net margin. The company generated JPY 756 million in operating cash flow, demonstrating efficient conversion of earnings to cash. Capital expenditures were minimal at JPY -64 million, indicating a capital-light business model focused on human resources rather than physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 204.54 underscores its earnings power in the IT services sector. With no debt and JPY 6.02 billion in cash reserves, ULS Group maintains strong capital efficiency. The absence of leverage allows for flexible reinvestment in growth initiatives while preserving financial stability.

Balance Sheet And Financial Health

ULS Group exhibits exceptional balance sheet strength with zero debt and substantial cash holdings equivalent to 59.5% of its market capitalization. This conservative financial structure provides significant liquidity and positions the company to weather economic downturns or pursue strategic investments without financial strain.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's profitability metrics suggest stable performance in Japan's IT services market. ULS Group maintains a shareholder-friendly dividend policy, distributing JPY 52 per share, which aligns with its cash-rich position and demonstrates commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of JPY 30.31 billion, ULS Group trades at approximately 2.9x revenue and 26.8x net income. The low beta of 0.444 suggests the stock is less volatile than the broader market, potentially appealing to risk-averse investors seeking exposure to Japan's technology sector.

Strategic Advantages And Outlook

ULS Group's key advantages include its debt-free status, strong cash position, and specialized focus on the Japanese IT market. The outlook remains stable, supported by ongoing digital transformation trends in Japan. However, the company faces challenges from increasing competition and the need to scale its consulting capabilities to maintain growth in a mature market.

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