investorscraft@gmail.com

Intrinsic ValueInternetworking and Broadband Consulting Co.,Ltd. (3920.T)

Previous Close¥946.00
Intrinsic Value
Upside potential
Previous Close
¥946.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Internetworking and Broadband Consulting Co., Ltd. operates in Japan's IT services sector, specializing in network system performance monitoring and infrastructure consulting. The company generates revenue through a mix of software sales, performance assessment services, and network system design and construction. Its core offerings include performance monitoring tools, ICT service analysis, and infrastructure consulting, positioning it as a niche player in Japan's technology-driven networking solutions market. The firm serves businesses requiring robust network performance optimization, leveraging its expertise to maintain a competitive edge in a sector dominated by larger IT service providers. With a focus on both hardware and software solutions, the company caters to enterprises seeking end-to-end network infrastructure support, differentiating itself through specialized consulting and reporting services. Its market position is reinforced by its ability to provide tailored, high-value solutions in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

The company reported revenue of JPY 2.18 billion for the fiscal year, with net income of JPY 251.6 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 354.4 million, indicating efficient cash generation from core operations. Capital expenditures were minimal at JPY -7 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

With diluted EPS data unavailable, the company's earnings power is best assessed through its net income of JPY 251.6 million, which demonstrates its ability to convert revenue into profit. The high cash balance relative to total debt (JPY 1.97 billion vs. JPY 852.4 million) underscores strong capital efficiency and liquidity management.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents of JPY 1.97 billion significantly outweighing total debt of JPY 852.4 million. This conservative financial structure provides ample liquidity and reduces leverage risk, supporting long-term stability. The low capital expenditure further reinforces its strong financial position.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the company's focus on network performance tools aligns with broader digital transformation trends. It pays a dividend of JPY 10 per share, indicating a shareholder-friendly policy, though the payout ratio remains unclear due to unavailable EPS data. The balance sheet strength suggests capacity for sustained or increased distributions.

Valuation And Market Expectations

With a market cap of JPY 5.15 billion and a beta of 1.13, the stock exhibits moderate volatility relative to the market. The valuation reflects investor expectations of steady performance in Japan's IT services sector, though specific growth catalysts or risks are not explicitly outlined in the provided data.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on network performance and infrastructure consulting, a critical niche in Japan's IT landscape. Its strong cash position and low debt provide flexibility for organic growth or strategic investments. The outlook remains stable, supported by demand for network optimization services, though competition from larger IT firms could pose challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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