investorscraft@gmail.com

Intrinsic ValueBasis Corporation (4068.T)

Previous Close¥1,770.00
Intrinsic Value
Upside potential
Previous Close
¥1,770.00

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

Basis Corporation operates in the information technology services sector, specializing in the construction and operation of mobile and IoT communication infrastructure. The company provides end-to-end solutions, including project management, radio wave area design, network optimization, integration, and maintenance services for mobile phone base stations. Its core revenue model is driven by engineering services and infrastructure deployment, catering primarily to telecom operators and enterprises requiring robust connectivity solutions. As a niche player in Japan's technology sector, Basis Corporation leverages its expertise in mobile infrastructure to serve a growing demand for 5G and IoT networks. The company’s market position is reinforced by its integrated service offerings, which span the entire lifecycle of communication infrastructure, from planning to operational support. While it operates in a competitive industry dominated by larger telecom service providers, Basis Corporation differentiates itself through specialized engineering capabilities and localized market knowledge. The shift toward next-generation networks presents both opportunities and challenges, as the company must balance innovation with cost efficiency to maintain profitability.

Revenue Profitability And Efficiency

Basis Corporation reported revenue of JPY 6.82 billion for the fiscal year ending June 2024, with a net income of JPY 13.16 million, reflecting tight margins in a capital-intensive sector. Operating cash flow stood at JPY 38.96 million, while capital expenditures were minimal at JPY -5 million, indicating restrained investment activity. The company’s diluted EPS of JPY 6.99 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with low net income relative to revenue, highlighting operational challenges in a competitive infrastructure services market. Capital efficiency is moderate, as evidenced by limited capex and stable cash flow generation. The absence of significant debt servicing costs suggests manageable leverage, but profitability remains a key area for improvement.

Balance Sheet And Financial Health

Basis Corporation maintains a conservative balance sheet, with JPY 970.86 million in cash and equivalents against JPY 988.75 million in total debt, indicating near-neutral liquidity. The company’s financial health is stable, with no immediate solvency risks, though its low net income could limit flexibility in pursuing aggressive growth or debt reduction strategies.

Growth Trends And Dividend Policy

Growth trends appear muted, with minimal capital expenditures suggesting a focus on maintaining existing operations rather than expansion. The company does not pay dividends, reinvesting minimal earnings back into the business. Future growth may hinge on demand for 5G and IoT infrastructure, though competitive pressures could constrain margins.

Valuation And Market Expectations

With a market capitalization of JPY 3.97 billion, Basis Corporation trades at a modest valuation, reflecting its niche positioning and limited earnings power. The low beta of 0.447 suggests relative stability but also lower growth expectations compared to broader technology peers. Investors likely view the company as a stable, low-growth operator in a specialized segment.

Strategic Advantages And Outlook

Basis Corporation’s strategic advantage lies in its specialized expertise in mobile infrastructure engineering, positioning it to benefit from Japan’s 5G rollout. However, the outlook remains cautious due to thin margins and competitive pressures. Success will depend on the company’s ability to secure high-margin contracts and adapt to evolving telecom infrastructure demands while maintaining cost discipline.

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