investorscraft@gmail.com

Intrinsic ValueODK Solutions Company, Ltd. (3839.T)

Previous Close¥632.00
Intrinsic Value
Upside potential
Previous Close
¥632.00

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

ODK Solutions Company, Ltd. operates in the Information Technology Services sector, specializing in business process outsourcing (BPO) with a focus on niche educational and financial solutions. The company's core revenue model is driven by its diversified service offerings, including entrance-examination solutions for universities, securities trading support, and clinical examination systems. Its UCARO platform enhances operational efficiency for academic institutions, while its partnerships with tools like Zendesk and HireVue expand its footprint in customer service automation. ODK Solutions has carved a distinct position in Japan's BPO market by combining domain expertise in education and finance with technological integration. The company’s ability to tailor solutions for institutional clients provides a competitive edge in a fragmented industry. While it operates in a competitive space dominated by larger IT service providers, its specialized focus on education and regulatory compliance (e.g., individual number solutions) allows it to maintain steady demand. The firm’s long-standing presence since 1963 underscores its adaptability, though its growth is tempered by reliance on domestic markets and mid-sized enterprise clients.

Revenue Profitability And Efficiency

In FY 2024, ODK Solutions reported revenue of ¥5.87 billion, with net income of ¥266.8 million, reflecting a net margin of approximately 4.5%. Operating cash flow stood at ¥1.08 billion, indicating healthy cash conversion, though capital expenditures of ¥582.2 million suggest ongoing investments in technology and service infrastructure. The company’s moderate profitability aligns with its mid-tier position in the BPO sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥32.95 demonstrates modest earnings power, supported by stable demand for its educational and financial outsourcing services. Capital efficiency is adequate, with operating cash flow covering capex, though reinvestment levels indicate a focus on maintaining technological relevance rather than aggressive expansion.

Balance Sheet And Financial Health

ODK Solutions maintains a solid balance sheet, with ¥2.86 billion in cash and equivalents against total debt of ¥878 million, reflecting a conservative leverage profile. The liquidity position is robust, providing flexibility for operational needs or incremental investments without straining financial stability.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing sustainable operations over rapid scaling. A dividend of ¥10 per share signals a commitment to shareholder returns, though the yield remains modest given the current market capitalization. The lack of explicit revenue growth metrics suggests a focus on stability in its core markets.

Valuation And Market Expectations

With a market cap of ¥4.64 billion and a beta of 0.29, ODK Solutions is perceived as a low-volatility, niche player. The valuation reflects its steady but limited growth prospects, trading at a P/E multiple that aligns with smaller-cap IT service providers in Japan.

Strategic Advantages And Outlook

ODK Solutions’ strategic advantage lies in its specialized BPO services, particularly in education and compliance, which benefit from recurring institutional demand. However, its outlook is tempered by reliance on domestic markets and the need to innovate against larger competitors. The company’s longevity and cash flow stability provide a foundation, but diversification or technological upgrades may be required to sustain long-term relevance.

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