investorscraft@gmail.com

Intrinsic ValueComture Corporation (3844.T)

Previous Close¥1,621.00
Intrinsic Value
Upside potential
Previous Close
¥1,621.00

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

Comture Corporation operates in Japan's IT services sector, specializing in cloud, digital, and business process automation solutions. The company generates revenue through a diversified portfolio, including system integration, AI-driven data analytics, robotic process automation (RPA), and IT infrastructure management. Its offerings span accounting, fintech, and HR systems modernization, positioning it as a key enabler of digital transformation for enterprises. Comture also provides remote IT surveillance, help desk operations, and e-learning platforms, catering to the growing demand for scalable, technology-driven business solutions. The firm’s expertise in integrating AI and big data tools into workflow automation strengthens its competitive edge in Japan’s crowded IT services market. With a focus on high-value consulting and operational support, Comture targets mid-to-large enterprises seeking efficiency gains through digitalization. Its hybrid model—combining software, services, and education—allows for recurring revenue streams while addressing evolving client needs in a rapidly digitizing economy.

Revenue Profitability And Efficiency

Comture reported revenue of ¥34.2 billion for FY2024, with net income of ¥3.1 billion, reflecting a healthy net margin of approximately 9.2%. Operating cash flow stood at ¥3.4 billion, while capital expenditures were modest at ¥245 million, indicating efficient capital deployment. The company’s profitability metrics suggest disciplined cost management and scalability in its service offerings.

Earnings Power And Capital Efficiency

Diluted EPS of ¥98.33 underscores Comture’s earnings strength, supported by its asset-light business model and high-margin consulting services. With minimal debt (¥200 million) and robust cash reserves (¥12.1 billion), the company maintains ample liquidity to reinvest in growth initiatives or return capital to shareholders, as evidenced by its ¥48 per share dividend.

Balance Sheet And Financial Health

Comture’s balance sheet is solid, with cash and equivalents covering total debt 60 times over. The negligible debt-to-equity ratio highlights a conservative financial structure. This low leverage, combined with consistent operating cash flows, positions the company to weather economic downturns while funding organic or acquisitive expansion.

Growth Trends And Dividend Policy

The company’s focus on AI and automation aligns with secular growth trends in enterprise digitalization. Its dividend payout, yielding ~2.3% (assuming a share price near ¥1,680), reflects a balanced capital allocation strategy, prioritizing both shareholder returns and reinvestment in high-growth areas like fintech and RPA.

Valuation And Market Expectations

At a market cap of ¥53.5 billion, Comture trades at ~16x trailing earnings, a premium to peers, likely reflecting its niche expertise in automation and cloud solutions. The low beta (0.34) suggests relative insulation from market volatility, though growth expectations hinge on sustained demand for digital transformation services.

Strategic Advantages And Outlook

Comture’s deep domain knowledge in process automation and IT modernization provides a defensible moat. Near-term tailwinds include Japan’s corporate push for operational efficiency, though competition from global IT firms remains a risk. The outlook is stable, with upside tied to cross-selling AI tools and expanding its fintech consulting footprint.

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