investorscraft@gmail.com

Intrinsic ValuebBreak Systems Company, Limited (3986.T)

Previous Close¥456.00
Intrinsic Value
Upside potential
Previous Close
¥456.00

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

bBreak Systems Company, Limited operates in the software application sector, specializing in business system solutions tailored for accounting and overseas office management. Its flagship products, MA-EYES and GLOBAL EYES, provide real-time financial insights and multi-currency accounting capabilities, catering to businesses with international operations. The company also offers J-Fusion, a development toolkit that supports programming practices and project specifications, enhancing its value proposition for IT professionals. Positioned as a niche player in Japan’s competitive enterprise software market, bBreak Systems differentiates itself through localized solutions and real-time data integration. The company’s focus on accounting and overseas management systems aligns with growing demand for streamlined financial operations in globalized business environments. Despite its relatively small scale, bBreak Systems maintains a stable presence in its target segments, leveraging its expertise in system integration and data modeling.

Revenue Profitability And Efficiency

In FY 2024, bBreak Systems reported revenue of JPY 1.39 billion, with net income of JPY 136.4 million, reflecting a net margin of approximately 9.8%. The company generated JPY 239.9 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at JPY 42 million, indicating a lean operational structure with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 89.67, supported by its debt-free balance sheet and efficient capital allocation. With no total debt and JPY 1.92 billion in cash and equivalents, bBreak Systems maintains strong liquidity, allowing flexibility for future investments or shareholder returns.

Balance Sheet And Financial Health

bBreak Systems exhibits robust financial health, with zero debt and a cash reserve of JPY 1.92 billion as of FY 2024. This conservative capital structure underscores the company’s low-risk profile and ability to weather economic uncertainties. The absence of leverage provides ample room for strategic initiatives or dividend increases.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with its dividend per share of JPY 15 reflecting a commitment to returning capital to shareholders. While revenue growth metrics are not provided, the firm’s focus on niche software solutions suggests potential for incremental expansion in its target markets. The dividend policy aligns with its stable cash flow generation.

Valuation And Market Expectations

With a market capitalization of JPY 2.22 billion and a beta of 0.393, bBreak Systems is perceived as a low-volatility investment in the technology sector. The valuation reflects its niche positioning and steady profitability, though limited scale may constrain premium multiples compared to larger software peers.

Strategic Advantages And Outlook

bBreak Systems’ strategic advantages lie in its specialized software solutions and debt-free balance sheet. The outlook remains stable, supported by demand for real-time accounting tools and overseas management systems. However, competition from larger enterprise software providers poses a long-term challenge, necessitating continued innovation and customer retention efforts.

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