investorscraft@gmail.com

Intrinsic ValueDensan System Holdings Co., Ltd. (4072.T)

Previous Close¥3,245.00
Intrinsic Value
Upside potential
Previous Close
¥3,245.00

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

Densan System Holdings Co., Ltd. operates as a key player in Japan's IT services sector, specializing in consulting, software development, and systems integration. The company serves diverse industries with tailored solutions in data processing, payment acceptance, and settlement services, leveraging its deep technical expertise and long-standing market presence. Founded in 1967, Densan System has cultivated a reputation for reliability and innovation, positioning itself as a trusted partner for businesses navigating digital transformation. Its subsidiaries enhance its ability to deliver end-to-end IT solutions, reinforcing its competitive edge in a fragmented market. The company’s focus on high-value consulting and bespoke software development allows it to maintain strong client relationships and recurring revenue streams. While competition in Japan’s IT services space is intense, Densan System’s niche expertise and regional footprint provide stability and growth potential in an increasingly digitized economy.

Revenue Profitability And Efficiency

Densan System reported revenue of ¥61.3 billion for FY 2024, with net income of ¥1.9 billion, reflecting a steady operational performance. The company’s diluted EPS of ¥173.88 underscores its ability to translate top-line growth into shareholder value. Operating cash flow stood at ¥3.0 billion, supported by efficient working capital management, while capital expenditures of ¥-295 million indicate disciplined reinvestment in the business.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 3.0%. Its capital efficiency is evident in its ability to generate positive operating cash flow, which comfortably covers modest capital expenditures. The low beta of 0.123 suggests stable earnings relative to market volatility, aligning with its focus on steady, service-driven revenue.

Balance Sheet And Financial Health

Densan System maintains a robust balance sheet, with ¥19.3 billion in cash and equivalents against total debt of ¥1.1 billion, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for strategic investments or weathering economic downturns. The company’s net cash position further reinforces its financial stability.

Growth Trends And Dividend Policy

While specific growth rates are not disclosed, the company’s focus on IT modernization and payment solutions aligns with broader sector trends. Densan System offers a dividend yield supported by a payout of ¥60 per share, reflecting a commitment to returning capital to shareholders while retaining earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of ¥27.0 billion, the company trades at a P/E ratio derived from its diluted EPS, suggesting modest investor expectations. Its low beta implies the market views it as a defensive play within the technology sector, likely due to its stable revenue streams and niche focus.

Strategic Advantages And Outlook

Densan System’s long-standing industry presence and specialized service offerings provide a durable competitive advantage. The company is well-positioned to benefit from Japan’s ongoing digitalization, though its growth may be tempered by market saturation. Prudent financial management and a focus on high-margin services should support sustained profitability.

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