investorscraft@gmail.com

Intrinsic ValueUbicom Holdings, Inc. (3937.T)

Previous Close¥1,037.00
Intrinsic Value
Upside potential
Previous Close
¥1,037.00

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

Ubicom Holdings, Inc. operates as a specialized IT solutions provider in Japan and Asia, focusing on high-demand segments such as application development, embedded software, and AI-driven automation. The company serves diverse industries, with a strong emphasis on medical IT solutions, including receipt inspection, data analytics, and cloud services tailored for healthcare providers. This positions Ubicom as a critical enabler for hospitals and clinics navigating regulatory changes and labor shortages. Its dual focus on enterprise IT and healthcare technology allows it to capitalize on Japan’s digital transformation trends while addressing sector-specific inefficiencies. The company’s rebranding from AWS Holdings in 2017 reflects its strategic pivot toward integrated IT and automation services, differentiating it from generic software vendors. With a headquarters in Tokyo, Ubicom leverages local expertise and regional partnerships to maintain a competitive edge in a fragmented market.

Revenue Profitability And Efficiency

Ubicom reported revenue of ¥5.94 billion for FY2024, with net income of ¥526 million, reflecting a net margin of approximately 8.9%. The company generated ¥727 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at ¥123 million, indicating a capital-light model focused on scalable software and service offerings.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥44.15, supported by disciplined cost management and a debt-light balance sheet. The company’s operating cash flow-to-revenue ratio of 12.2% underscores its ability to monetize its IT solutions effectively. With minimal debt (¥289 million) and high cash reserves (¥4.03 billion), Ubicom maintains flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Ubicom’s financial health is robust, with cash and equivalents exceeding total debt by a factor of 14. The negligible leverage (debt-to-equity ratio of ~0.07) and ample liquidity position the company to weather economic downturns or pursue opportunistic acquisitions. Shareholders’ equity remains strong, backed by consistent profitability and prudent capital allocation.

Growth Trends And Dividend Policy

Ubicom’s growth is tied to Japan’s IT modernization and healthcare digitization trends. The company pays a dividend of ¥50 per share, yielding ~1.5% based on its current market cap, signaling a balanced approach between reinvestment and shareholder returns. Future expansion may hinge on scaling its medical IT solutions and automation offerings across Asia.

Valuation And Market Expectations

At a market cap of ¥12.2 billion, Ubicom trades at a P/E of ~23x, reflecting investor confidence in its niche expertise and growth potential. The beta of 1.21 suggests moderate sensitivity to market volatility, typical for mid-cap technology firms in Japan.

Strategic Advantages And Outlook

Ubicom’s dual focus on enterprise IT and healthcare solutions provides resilience against sector-specific downturns. Its strong cash position and low debt enable strategic agility, while its expertise in automation and AI aligns with long-term industry trends. Challenges include competition from larger IT service providers and reliance on Japan’s domestic market for growth.

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