investorscraft@gmail.com

Intrinsic ValueData Applications Company, Limited (3848.T)

Previous Close¥994.00
Intrinsic Value
Upside potential
Previous Close
¥994.00

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

Data Applications Company, Limited operates as a specialized provider of B2B electronic data interchange (EDI) and enterprise application integration (EAI) solutions in Japan. The company serves businesses with a suite of software tools designed to streamline digital transactions, automate data exchange, and integrate enterprise systems without extensive programming. Its product portfolio includes infrastructure for Web-EDI, TCP/IP banking systems, and data-handling platforms, catering primarily to small and medium-sized enterprises (SMEs) seeking cost-effective digital transformation. Positioned in the competitive Japanese software market, the company differentiates itself through niche expertise in EDI and EAI, offering tailored solutions that enhance operational efficiency for clients. While larger competitors dominate broader enterprise software, Data Applications Company maintains a focused approach, leveraging deep domain knowledge and long-standing client relationships. Its Tokyo headquarters and 40-year history underscore its entrenched presence in Japan’s B2B software sector, though its market share remains modest compared to global SaaS providers.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of JPY 2.92 billion, with net income of JPY 493.7 million, reflecting a net margin of approximately 16.9%. Operating cash flow stood at JPY 642.1 million, supported by disciplined capital expenditures of JPY -104.1 million. The robust cash generation relative to net income suggests efficient working capital management and low reinvestment needs, typical of asset-light software businesses.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 80.47 highlights the company’s earnings power, while its minimal debt (JPY 135.6 million) and substantial cash reserves (JPY 4.15 billion) indicate strong capital efficiency. The absence of significant leverage and high liquidity position the firm to fund organic growth or strategic initiatives without external financing.

Balance Sheet And Financial Health

The balance sheet is notably healthy, with cash and equivalents exceeding total debt by a wide margin, resulting in a net cash position. This conservative financial structure mitigates risk and provides flexibility, though the low beta (0.07) suggests limited correlation with broader market movements, potentially reflecting its niche focus and stable cash flows.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout (JPY 26 per share) signaling a commitment to shareholder returns. The lack of aggressive expansion or M&A activity implies a focus on sustaining profitability and incremental innovation within its core EDI/EAI niche.

Valuation And Market Expectations

At a market cap of JPY 5.07 billion, the stock trades at a P/E of approximately 10.3x, aligning with conservative expectations for a mature, cash-generative software firm in Japan. The low beta and modest valuation multiples suggest the market prices it as a stable, low-growth business rather than a high-growth tech play.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its deep expertise in EDI/EAI and a loyal SME client base. However, its reliance on the Japanese market and limited scale pose challenges against global SaaS competitors. The outlook remains stable, with cash reserves supporting dividends and selective R&D, but transformative growth would require broader product diversification or geographic expansion.

Sources

Company description, financial data from disclosed filings (FY 2024), market data from JPX.

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