investorscraft@gmail.com

Intrinsic ValueCyber Com Co., Ltd. (3852.T)

Previous Close¥1,904.00
Intrinsic Value
Upside potential
Previous Close
¥1,904.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cyber Com Co., Ltd. operates as a specialized software development firm in Japan, focusing on communication, control, and business software solutions. The company’s product portfolio includes Cyber CTI for call center management, Cyber IP-PBX for office phone cost optimization, and Cyber Position Navi for location tracking, alongside cloud services and gateway equipment. As a subsidiary of Fuji Soft Incorporated, it leverages its parent company’s resources to enhance its technological capabilities and market reach. Cyber Com primarily serves domestic clients, positioning itself as a niche player in Japan’s competitive software application sector. Its emphasis on cost-effective telecommunication and business efficiency tools allows it to cater to small and medium enterprises seeking scalable solutions. The company’s market position is reinforced by its long-standing industry presence since 1978, though it faces competition from larger global and domestic software providers.

Revenue Profitability And Efficiency

Cyber Com reported revenue of JPY 16.63 billion for FY 2022, with net income of JPY 804 million, reflecting a net margin of approximately 4.8%. The diluted EPS stood at JPY 100.25, indicating moderate profitability. Operating cash flow was negative at JPY -53 million, likely due to working capital adjustments, while capital expenditures were minimal at JPY -26.6 million, suggesting limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by its niche software offerings. With no debt and JPY 2.01 billion in cash and equivalents, Cyber Com maintains a strong liquidity position. However, the negative operating cash flow raises questions about short-term cash generation efficiency, though this may be attributable to timing differences in receivables or payables.

Balance Sheet And Financial Health

Cyber Com’s balance sheet is robust, with zero debt and JPY 2.01 billion in cash and equivalents, providing significant financial flexibility. The absence of leverage and substantial liquidity underscore a low-risk financial profile, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company’s growth appears modest, with no explicit revenue or earnings trends provided. It distributed a dividend of JPY 42 per share, indicating a shareholder-friendly policy. However, the lack of detailed historical growth metrics limits the assessment of long-term trends.

Valuation And Market Expectations

With a market capitalization of JPY 15.27 billion and a beta of 0.757, Cyber Com is perceived as less volatile than the broader market. The valuation reflects its niche positioning and stable profitability, though investor expectations may be tempered by its limited growth visibility and domestic focus.

Strategic Advantages And Outlook

Cyber Com benefits from its specialized software solutions and strong parent company backing. Its debt-free balance sheet and liquidity provide resilience, but the company must address cash flow generation to sustain dividends and growth. The outlook remains cautious, hinging on its ability to expand its product offerings and client base in a competitive market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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