investorscraft@gmail.com

Intrinsic ValueoRo Co., Ltd. (3983.T)

Previous Close¥2,100.00
Intrinsic Value
Upside potential
Previous Close
¥2,100.00

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

oRo Co., Ltd. operates in the software application sector, specializing in cloud-based digital transformation solutions tailored for the intellectual service industry. The company’s flagship product, ZAC, is a cloud ERP system designed to streamline enterprise resource planning, while Reforma PSA automates back-office operations, enhancing efficiency for service-oriented businesses. Additionally, oRo provides IT infrastructure services, business process outsourcing, and system integration, positioning itself as a comprehensive solutions provider in Japan’s growing digital transformation market. The Marketing Communication division leverages SEMrush, a robust digital marketing suite, to support clients in strategy planning, inbound/outbound marketing, and online trading. This dual focus on cloud solutions and digital marketing allows oRo to cater to diverse enterprise needs, reinforcing its competitive edge in a tech-driven economy. With a strong domestic presence and a reputation for innovation, the company is well-positioned to capitalize on Japan’s accelerating shift toward cloud adoption and automation.

Revenue Profitability And Efficiency

oRo reported revenue of JPY 7.9 billion for FY 2024, with net income reaching JPY 2.07 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 2.49 billion, indicating strong operational efficiency, while capital expenditures were minimal at JPY -67.2 million, suggesting a capital-light business model. The company’s ability to generate consistent cash flow underscores its financial stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 128.56 highlights its earnings strength, supported by high-margin cloud and digital marketing services. With minimal debt (JPY 335.8 million) and substantial cash reserves (JPY 9.9 billion), oRo maintains excellent capital efficiency, allowing for reinvestment in growth initiatives or shareholder returns.

Balance Sheet And Financial Health

oRo’s balance sheet is robust, with cash and equivalents exceeding JPY 9.9 billion against total debt of just JPY 335.8 million, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic acquisitions or organic expansion without compromising financial stability.

Growth Trends And Dividend Policy

The company has demonstrated disciplined growth, supported by its cloud and digital marketing segments. A dividend per share of JPY 30 signals a commitment to returning capital to shareholders, though the payout ratio remains conservative, allowing room for reinvestment in high-return opportunities.

Valuation And Market Expectations

With a market cap of JPY 40.4 billion and a beta of 0.805, oRo is perceived as a relatively stable investment within the tech sector. The valuation reflects investor confidence in its niche expertise and recurring revenue streams from cloud-based solutions.

Strategic Advantages And Outlook

oRo’s dual focus on cloud ERP and digital marketing provides diversification and resilience. Its strong cash position and low leverage enable strategic agility, while Japan’s digital transformation trends offer long-term tailwinds. The outlook remains positive, contingent on execution in expanding its SaaS offerings and international marketing solutions.

Sources

Company filings, Bloomberg

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