investorscraft@gmail.com

Intrinsic ValueAxis Co.,Ltd. (4012.T)

Previous Close¥1,429.00
Intrinsic Value
Upside potential
Previous Close
¥1,429.00

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

Axis Co., Ltd. operates in the competitive Information Technology Services sector, specializing in advanced digital solutions. The company generates revenue through research, development, and consultation services, with a focus on cloud computing, robotic process automation, AI/blockchain integration, IoT, and mobile application development. Its expertise in core system development positions it as a trusted partner for businesses seeking digital transformation. Headquartered in Tokyo, Axis Co. leverages Japan’s tech-driven economy to serve clients requiring cutting-edge IT infrastructure. The firm’s diversified service portfolio allows it to cater to various industries, enhancing its resilience against market fluctuations. While not a market leader, its niche expertise in automation and AI-driven solutions provides a competitive edge in a rapidly evolving sector. The company’s long-standing presence since 1991 underscores its stability, though it faces intense competition from larger global IT service providers.

Revenue Profitability And Efficiency

In FY 2024, Axis Co. reported revenue of JPY 7.43 billion, with net income reaching JPY 597.8 million, reflecting a net margin of approximately 8%. Operating cash flow stood at JPY 556.8 million, while capital expenditures were minimal at JPY -1.38 million, indicating efficient capital deployment. The company’s profitability metrics suggest stable operations, though margins may be pressured by competitive pricing in the IT services space.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 137.42 demonstrates its ability to generate earnings for shareholders. With no debt and JPY 3.02 billion in cash and equivalents, Axis Co. maintains strong liquidity, allowing for reinvestment in growth initiatives or shareholder returns. The absence of leverage enhances financial flexibility, though it may also indicate conservative capital management.

Balance Sheet And Financial Health

Axis Co. boasts a robust balance sheet, with JPY 3.02 billion in cash and no debt, underscoring its financial stability. This strong liquidity position provides a cushion against operational risks and supports potential strategic investments. The company’s asset-light model and negligible capital expenditures further reinforce its low-risk financial profile.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by demand for digital transformation services. A dividend of JPY 25 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains modest. Future growth may hinge on expanding its AI and automation offerings, given the sector’s rapid technological advancements.

Valuation And Market Expectations

With a market capitalization of JPY 6.47 billion, Axis Co. trades at a P/E ratio derived from its JPY 137.42 EPS. The low beta of 0.12 suggests minimal correlation with broader market movements, appealing to risk-averse investors. Market expectations likely center on sustained profitability and potential expansion in high-margin IT services.

Strategic Advantages And Outlook

Axis Co.’s strategic advantages lie in its specialized IT expertise and debt-free balance sheet. The outlook remains cautiously optimistic, contingent on its ability to innovate in AI and automation. However, competition from larger firms and rapid technological obsolescence pose risks. The company’s financial health positions it well to navigate these challenges.

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