investorscraft@gmail.com

Intrinsic ValueMIT Holdings Co., Ltd. (4016.T)

Previous Close¥968.00
Intrinsic Value
Upside potential
Previous Close
¥968.00

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

MIT Holdings Co., Ltd. operates in the Information Technology Services sector, specializing in system integration and security solutions. The company's core revenue model is built around providing advanced authentication technologies, including face, fingerprint, and vein recognition, alongside surveillance systems. Additionally, it offers CAD, digital catalog, and drone-related solutions, expanding into content, welfare, and education sectors. Positioned as a niche player in Japan's tech landscape, MIT Holdings leverages its expertise in security and system integration to serve diverse industries, though its market share remains modest compared to larger competitors. The company's focus on innovation and tailored solutions allows it to maintain relevance in a competitive market, though scalability may be constrained by its regional focus and specialized offerings.

Revenue Profitability And Efficiency

MIT Holdings reported revenue of JPY 5.24 billion for FY 2024, with net income of JPY 124.6 million, reflecting a net margin of approximately 2.4%. Operating cash flow stood at JPY 354.8 million, indicating reasonable operational efficiency. Capital expenditures were minimal at JPY -2.3 million, suggesting a lean investment approach. The company's profitability metrics are modest, aligning with its niche market positioning.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 61.46 underscores its ability to generate earnings, albeit at a modest scale. With operating cash flow covering capital expenditures comfortably, MIT Holdings demonstrates adequate capital efficiency. However, its earnings power is limited by its smaller size and regional focus, which may constrain broader financial performance compared to larger IT service providers.

Balance Sheet And Financial Health

MIT Holdings holds JPY 988.6 million in cash and equivalents, against total debt of JPY 1.11 billion, indicating a balanced but leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity appears sufficient to meet near-term obligations. The company's financial health is stable, but its leverage could limit flexibility in aggressive growth initiatives.

Growth Trends And Dividend Policy

Growth trends are subdued, with revenue and net income reflecting steady but unspectacular performance. The company pays a dividend of JPY 19 per share, signaling a commitment to shareholder returns despite its smaller scale. Dividend sustainability will depend on maintaining current profitability levels and managing debt obligations effectively.

Valuation And Market Expectations

With a market cap of JPY 1.67 billion, MIT Holdings trades at a modest valuation, reflecting its niche market role and limited growth prospects. The negative beta of -0.276 suggests low correlation with broader market movements, potentially appealing to risk-averse investors. Market expectations appear tempered, aligning with the company's regional and specialized focus.

Strategic Advantages And Outlook

MIT Holdings' strategic advantages lie in its specialized security and system integration solutions, which cater to specific industry needs. The outlook remains cautious, as the company's growth potential is constrained by its size and regional concentration. However, its focus on innovation and niche markets could provide stability in a competitive sector.

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