investorscraft@gmail.com

Intrinsic ValueNomura System Corporation Co, Ltd. (3940.T)

Previous Close¥135.00
Intrinsic Value
Upside potential
Previous Close
¥135.00

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

Nomura System Corporation Co, Ltd. operates as a specialized IT consulting firm catering primarily to large enterprises in Japan. The company focuses on SAP consulting, maintenance, and support, alongside emerging technologies like RPA/AI consulting and Web system development. Its service portfolio includes network consulting, big data solutions, and SAP-based talent management systems, positioning it as a niche player in Japan's competitive IT services sector. With a foundation dating back to 1986, the firm has established credibility in delivering tailored enterprise solutions, though its market share remains modest compared to global IT consultancies. The company’s emphasis on SAP and automation consulting aligns with corporate digitization trends, but its growth is constrained by reliance on domestic demand and limited international presence. Nomura System’s expertise in ERP and business analytics provides differentiation, but it faces stiff competition from larger IT service providers with broader capabilities.

Revenue Profitability And Efficiency

Nomura System reported revenue of JPY 3.28 billion for the fiscal year ending December 2024, with net income of JPY 366 million, reflecting an 11.2% net margin. Operating cash flow stood at JPY 420 million, supported by minimal capital expenditures (JPY -8 million), indicating efficient cash conversion. The firm’s asset-light model and debt-free balance sheet underscore disciplined financial management.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 7.93, demonstrating steady earnings power despite its small scale. With no debt and JPY 2.85 billion in cash reserves, Nomura System maintains strong capital efficiency, though its low beta (0.197) suggests limited earnings volatility tied to market cycles. Its focus on high-margin consulting services supports consistent profitability.

Balance Sheet And Financial Health

Nomura System’s balance sheet is robust, with JPY 2.85 billion in cash and equivalents and zero debt, highlighting a conservative financial strategy. The absence of leverage and substantial liquidity provide flexibility for organic investments or shareholder returns, though the company’s growth opportunities appear tempered by its niche focus.

Growth Trends And Dividend Policy

The firm’s growth trajectory is stable but unspectacular, with dividends of JPY 3.25 per share signaling a commitment to shareholder returns. Its reliance on Japan’s corporate IT spending limits near-term upside, though SAP and AI consulting demand could drive incremental growth. Dividend sustainability is supported by strong cash reserves and low capex requirements.

Valuation And Market Expectations

At a market cap of JPY 5.67 billion, Nomura System trades at a P/E of ~15.5x, aligning with niche IT service peers. The low beta implies muted market expectations, reflecting its domestic focus and modest growth profile. Investors likely view it as a stable, dividend-yielding play rather than a high-growth opportunity.

Strategic Advantages And Outlook

Nomura System’s deep SAP expertise and debt-free position are key advantages, but its lack of scale and international diversification pose long-term challenges. The outlook remains steady, with growth hinging on Japan’s corporate digitization pace. Strategic partnerships or service expansion could enhance competitiveness, though execution risks persist in a crowded market.

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