investorscraft@gmail.com

Intrinsic ValueDigital Information Technologies Corporation (3916.T)

Previous Close¥1,273.00
Intrinsic Value
Upside potential
Previous Close
¥1,273.00

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

Digital Information Technologies Corporation is a Japan-based IT services firm specializing in customized software development and cybersecurity solutions for industries such as finance, communications, and transportation. The company’s core revenue model revolves around licensing proprietary platforms like WebARGUS for website security and xoBlos for Excel workflow automation, alongside bespoke software engineering for embedded systems. Its Anti Phishing Mail Gateway and Rakuraku page CMS further diversify its product portfolio, targeting enterprise clients seeking operational efficiency and fraud prevention. Operating in a competitive IT services sector, the firm differentiates itself through niche expertise in secure, high-reliability systems for regulated industries. Its market position is bolstered by long-term client relationships and a focus on Japan’s digitization trends, though it faces competition from global IT consultancies and domestic peers. The company’s dual emphasis on product innovation and tailored development services positions it as a mid-tier player with specialized capabilities in embedded systems and cybersecurity.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of ¥19.9 billion, with net income of ¥1.69 billion, reflecting an 8.5% net margin. Operating cash flow stood at ¥1.74 billion, supported by stable licensing revenue and service contracts. Capital expenditures were minimal (¥4 million), indicating asset-light operations and efficient reinvestment ratios. The diluted EPS of ¥112.83 underscores consistent profitability.

Earnings Power And Capital Efficiency

The firm demonstrates solid earnings power, with operating cash flow covering net income by 1.03x, suggesting reliable cash conversion. Low capital intensity (Capex at 0.02% of revenue) highlights capital efficiency, while a negligible debt burden (¥244 million) implies minimal interest drag. ROIC is likely healthy, though exact figures are unavailable.

Balance Sheet And Financial Health

Digital Information Technologies maintains a robust balance sheet, with ¥4.52 billion in cash and equivalents against ¥244 million in total debt, yielding a net cash position. The negligible leverage and high liquidity (cash/revenue ratio of 23%) provide ample flexibility for R&D or acquisitions. Shareholders’ equity is likely strong, though specific figures are undisclosed.

Growth Trends And Dividend Policy

Revenue growth trends are unspecified, but the dividend payout (¥53 per share) suggests a shareholder-friendly policy, with a payout ratio of approximately 47% based on FY2024 EPS. The stability of operating cash flow supports sustainable distributions, though reinvestment for organic growth may temper future dividend hikes.

Valuation And Market Expectations

At a market cap of ¥38.3 billion, the stock trades at ~20x FY2024 earnings, aligning with mid-cap IT services peers. The beta of 0.656 indicates lower volatility than the broader market, possibly reflecting steady demand for its niche solutions. Investors likely price in moderate growth, balancing Japan’s IT spend trends with competitive pressures.

Strategic Advantages And Outlook

The company’s focus on cybersecurity and embedded systems aligns with Japan’s regulatory and technological priorities, offering defensive growth potential. Its cash-rich balance sheet enables strategic investments in AI or cloud integration. However, reliance on domestic markets and mid-sized clients may limit scalability. Execution on product innovation will be critical to offsetting margin pressures in custom development.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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