investorscraft@gmail.com

Intrinsic ValueGlobal Information, Inc. (4171.T)

Previous Close¥1,402.00
Intrinsic Value
Upside potential
Previous Close
¥1,402.00

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

Global Information, Inc. operates as a specialized information services provider, delivering market research reports, bespoke surveys, and tailored research solutions primarily in Japan and internationally. The company serves a diverse clientele, including corporations and institutions, by aggregating and analyzing critical market data to support strategic decision-making. Its core revenue model hinges on subscription-based reports, one-off customized research projects, and annual information services, ensuring recurring income streams. Positioned within the competitive specialty business services sector, the firm distinguishes itself through deep industry expertise and localized insights, particularly in the Japanese market. Unlike broader data providers, Global Information focuses on niche segments, offering granular, high-value intelligence that larger competitors may overlook. This targeted approach enhances its market relevance and client retention. The company’s international footprint, though modest, provides incremental growth opportunities in adjacent Asian markets, where demand for localized research is rising. Its asset-light model, reliant on intellectual capital rather than physical infrastructure, allows for scalable operations and robust margins.

Revenue Profitability And Efficiency

In FY 2024, Global Information reported revenue of JPY 2.75 billion, with net income of JPY 315 million, reflecting a net margin of approximately 11.5%. The company’s operating cash flow of JPY 396.5 million underscores efficient working capital management, while minimal capital expenditures (JPY -11 million) highlight its asset-light structure. These metrics suggest disciplined cost control and a focus on high-margin services.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 106.31 demonstrates solid earnings power relative to its market capitalization. With no debt and JPY 2.67 billion in cash and equivalents, Global Information maintains exceptional capital efficiency, enabling reinvestment in growth initiatives or shareholder returns. Its beta of 0.03 indicates low volatility, aligning with its stable, research-driven business model.

Balance Sheet And Financial Health

Global Information’s balance sheet is notably robust, with zero debt and cash reserves exceeding JPY 2.66 billion. This liquidity position provides significant flexibility for strategic acquisitions or dividend increases. The absence of leverage and strong cash generation underscore a low-risk financial profile, well-suited to navigate economic uncertainties.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by recurring revenue from subscriptions and customized projects. A dividend per share of JPY 60 signals a commitment to returning capital to shareholders, with a payout ratio of approximately 56% based on FY 2024 earnings. This balanced approach suggests confidence in sustained cash flow generation without compromising reinvestment needs.

Valuation And Market Expectations

With a market cap of JPY 3.93 billion, the stock trades at a P/E ratio of around 12.5x, reflecting modest expectations for future growth. The low beta and consistent profitability may appeal to value-oriented investors, though the niche market focus could limit multiple expansion without accelerated international penetration.

Strategic Advantages And Outlook

Global Information’s strategic advantages lie in its specialized expertise, asset-light model, and strong balance sheet. The outlook remains stable, with potential upside from increased demand for data-driven decision-making in Asia. However, growth may hinge on expanding its international client base and leveraging digital platforms to enhance service delivery efficiency.

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