investorscraft@gmail.com

Intrinsic ValuePacific Systems Corporation (3847.T)

Previous Close¥6,780.00
Intrinsic Value
Upside potential
Previous Close
¥6,780.00

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

Pacific Systems Corporation operates as a specialized IT services provider in Japan, focusing on system sales, software development, and equipment distribution. The company serves diverse industries, including manufacturing, distribution, and financial services, with solutions like CRM packages, ERP systems, and conferencing solutions. Its niche expertise in image processing, agricultural support systems, and photogrammetric services positions it as a regional leader in tailored digital transformation. The firm benefits from its subsidiary relationship with Taiheiyo Cement Corporation, which provides stability and cross-industry collaboration opportunities. Pacific Systems differentiates itself through domain-specific software, such as mine/crushed industry solutions and gift certificate management systems, addressing underserved verticals. While competing in a fragmented IT services market, its integration capabilities and long-standing client relationships reinforce its mid-tier market position.

Revenue Profitability And Efficiency

Pacific Systems reported revenue of ¥10.93 billion (JPY) for FY2024, with net income of ¥580 million, reflecting a 5.3% net margin. Operating cash flow stood at ¥1.3 billion, demonstrating solid cash conversion. Capital expenditures were modest at ¥157 million, indicating a capital-light model focused on software and services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company generated diluted EPS of ¥392.04, supported by efficient operations and low debt levels. With minimal total debt of ¥214 million against ¥2.74 billion in cash, Pacific Systems maintains strong earnings quality and financial flexibility. Its beta of -0.017 suggests low correlation to broader market movements, potentially due to its niche focus.

Balance Sheet And Financial Health

Pacific Systems boasts a robust balance sheet, with cash and equivalents covering 12.8x its total debt. The debt-free operational profile and ¥2.74 billion liquidity reserve provide ample cushion for R&D or strategic acquisitions. Shareholders’ equity remains healthy, underpinned by consistent profitability and disciplined capital allocation.

Growth Trends And Dividend Policy

The company’s growth is driven by sector-specific IT adoption, though its small market cap (¥6.91 billion) limits scalability. It pays a dividend of ¥134 per share, offering a yield aligned with Japanese IT sector norms. Future expansion may hinge on leveraging parent company synergies or vertical-specific software demand.

Valuation And Market Expectations

Trading at a market cap of ¥6.91 billion, Pacific Systems is valued at ~0.63x revenue, reflecting its niche positioning and moderate growth prospects. The negative beta implies investor perception as a defensive holding within Japan’s technology services segment.

Strategic Advantages And Outlook

Pacific Systems’ strength lies in its specialized solutions and Taiheiyo Cement’s backing. However, reliance on the domestic market and competition from larger IT firms pose challenges. Strategic partnerships or vertical expansion could enhance its growth trajectory in Japan’s digitization wave.

Sources

Company filings, Tokyo Stock Exchange 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