investorscraft@gmail.com

Intrinsic ValueDouble Standard Inc. (3925.T)

Previous Close¥1,683.00
Intrinsic Value
Upside potential
Previous Close
¥1,683.00

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

Double Standard Inc. operates in the Information Technology Services sector, specializing in big data solutions and system development for enterprises. The company leverages proprietary technology to generate and analyze data from diverse sources, including HTML, image databases, and analog media, offering services such as real-time information acquisition, WEB change detection, and data analysis support. Its core revenue model is built on providing tailored data-driven solutions that enhance operational efficiency and decision-making for clients. Positioned in Tokyo, Japan, Double Standard Inc. serves a niche yet growing market where demand for advanced data utilization is increasing. The company differentiates itself through its ability to integrate analog and digital data streams, a capability that supports its competitive edge in a sector dominated by larger, more generalized IT service providers. With a focus on innovation and adaptability, the firm targets enterprises seeking specialized, high-value data insights rather than commoditized IT services.

Revenue Profitability And Efficiency

Double Standard Inc. reported revenue of JPY 7.15 billion for FY 2024, with net income reaching JPY 1.65 billion, reflecting a healthy net margin of approximately 23%. The company’s operating cash flow stood at JPY 1.44 billion, while capital expenditures were modest at JPY -351 million, indicating efficient capital deployment and strong cash generation relative to its asset base.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 122.03 underscores its earnings power, supported by a debt-free balance sheet and JPY 4.46 billion in cash reserves. This financial structure highlights disciplined capital allocation, with no leverage constraints and ample liquidity to fund growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Double Standard Inc. maintains a robust balance sheet with JPY 4.46 billion in cash and equivalents and zero debt, ensuring financial flexibility. The absence of leverage and strong cash reserves position the company favorably to navigate market fluctuations or invest in strategic opportunities without liquidity concerns.

Growth Trends And Dividend Policy

The company’s growth trajectory is supported by its focus on high-margin data solutions, though specific historical growth rates are unavailable. It has adopted a shareholder-friendly dividend policy, distributing JPY 60 per share, which aligns with its stable cash flow generation and conservative financial strategy.

Valuation And Market Expectations

With a market capitalization of JPY 20.85 billion and a beta of 0.243, Double Standard Inc. is perceived as a low-volatility investment within the technology sector. The valuation reflects investor confidence in its niche expertise and profitability, though further details on peer comparisons or growth projections would provide deeper context.

Strategic Advantages And Outlook

Double Standard Inc.’s strategic advantage lies in its specialized data integration capabilities, which cater to a targeted clientele. The outlook remains positive given increasing enterprise reliance on data analytics, though scalability and competition from larger IT service providers could pose challenges. The company’s strong balance sheet and innovation focus position it well to capitalize on sector tailwinds.

Sources

Company filings, market 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