investorscraft@gmail.com

Intrinsic ValueSharing Innovations Inc. (4178.T)

Previous Close¥620.00
Intrinsic Value
Upside potential
Previous Close
¥620.00

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

Sharing Innovations Inc. operates in the software infrastructure sector, specializing in digital transformation and platform-based solutions. The company provides Salesforce implementation consulting, along with sales support, contract management, and billing management services, catering to businesses seeking streamlined operational workflows. Additionally, it develops financial and medical system solutions, as well as proprietary applications, positioning itself as a versatile player in Japan's growing enterprise software market. The firm’s dual focus on consulting and system development allows it to serve diverse client needs, from process optimization to bespoke software solutions. Its Tokyo headquarters and domestic expertise give it a competitive edge in Japan’s tech-driven corporate landscape, though its market share remains modest compared to global SaaS giants. By integrating consulting with in-house application development, Sharing Innovations differentiates itself as a niche provider of end-to-end digital transformation services.

Revenue Profitability And Efficiency

For FY 2024, Sharing Innovations reported revenue of JPY 5.17 billion, with net income of JPY 137 million, reflecting a net margin of approximately 2.7%. Operating cash flow stood at JPY 267.6 million, while capital expenditures were minimal at JPY -1 million, indicating efficient capital allocation. The company’s diluted EPS of JPY 34.83 suggests modest but stable earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its consulting and software development services, with operating cash flow covering its limited capex needs. Its cash position of JPY 1.09 billion against total debt of JPY 239.8 million underscores strong liquidity, though its low beta (0.497) hints at limited earnings volatility but also subdued growth expectations relative to the broader tech sector.

Balance Sheet And Financial Health

Sharing Innovations maintains a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. The negligible capex and positive operating cash flow further reinforce its financial stability. However, the absence of dividends suggests a reinvestment-focused strategy, possibly to fuel organic growth or expand its service offerings.

Growth Trends And Dividend Policy

The company’s growth appears organic, with no dividend payouts signaling a preference for reinvestment. Its revenue base and net income suggest steady but unspectacular expansion, typical of a niche software services provider. The lack of leverage and conservative financial posture may limit scalability but reduce downside risks in a competitive market.

Valuation And Market Expectations

With a market cap of JPY 2.8 billion, the company trades at a P/E multiple of approximately 20.4x, based on its diluted EPS. This valuation aligns with its modest growth profile and stable cash flows, though it may reflect skepticism about its ability to capture larger market opportunities beyond Japan’s domestic demand.

Strategic Advantages And Outlook

Sharing Innovations’ strengths lie in its localized expertise and integrated service model, though its small scale and lack of global reach may constrain long-term upside. The outlook remains cautious, with growth likely tied to Japan’s corporate digital adoption trends. Strategic partnerships or vertical expansion could enhance its market position, but execution risks persist in a crowded software infrastructure space.

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