investorscraft@gmail.com

Intrinsic ValueFabrica Communications Co., Ltd. (4193.T)

Previous Close¥2,053.00
Intrinsic Value
Upside potential
Previous Close
¥2,053.00

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

Fabrica Communications Co., LTD. operates in the software application sector, specializing in system development and sales for the used car aftermarket industry. Its flagship product, Symphony, is a comprehensive platform integrating customer and sales management, multi-advertising systems, B2B marketplace functionalities, auto loan and warranty services, and export coordination tools. The company also diversifies into internet media, web marketing, and automotive maintenance services, leveraging its technological expertise to serve niche segments within Japan's automotive ecosystem. Fabrica Communications distinguishes itself by offering end-to-end digital solutions tailored for used car dealerships, enhancing operational efficiency and market reach. Its in-house groupware solutions further solidify its position as a vertically integrated service provider. While the company maintains a strong domestic presence, its focus on export cooperation hints at potential international expansion opportunities. The used car aftermarket's steady demand provides a stable revenue base, though competition from broader SaaS providers remains a consideration.

Revenue Profitability And Efficiency

For FY2024, Fabrica Communications reported revenue of JPY 8.16 billion, with net income of JPY 673.5 million, reflecting an 8.3% net margin. Operating cash flow stood at JPY 602.5 million, while capital expenditures totaled JPY -233 million, indicating disciplined investment. The company maintains healthy liquidity with JPY 2.1 billion in cash equivalents, supporting its operational flexibility.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with diluted EPS of JPY 123.28. Its capital efficiency is evident in its ability to generate positive operating cash flow (JPY 602.5 million) while managing modest debt levels (JPY 419.5 million). The low beta (0.117) suggests stable earnings relative to market volatility, though this may also reflect limited growth expectations.

Balance Sheet And Financial Health

Fabrica Communications maintains a robust balance sheet with JPY 2.1 billion in cash and equivalents against JPY 419.5 million in total debt, yielding a strong liquidity position. The minimal debt burden and healthy cash reserves provide financial stability and capacity for strategic investments or dividend payments without compromising solvency.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's diversified service offerings in the used car ecosystem suggest multiple revenue streams. It pays a dividend of JPY 37 per share, indicating a shareholder-friendly policy, though the payout ratio remains undisclosed. The focus on export cooperation may represent a growth vector, subject to execution risks in international markets.

Valuation And Market Expectations

With a market capitalization of JPY 10.84 billion, the company trades at approximately 1.33x revenue and 16.1x net income. The low beta implies muted market expectations for growth or volatility, potentially reflecting its niche focus and domestic orientation. Valuation multiples appear reasonable given the stable profitability and cash generation.

Strategic Advantages And Outlook

Fabrica Communications benefits from deep domain expertise in Japan's used car aftermarket, with its integrated Symphony platform creating switching costs for clients. The outlook remains stable, supported by recurring revenue from software services, though growth may depend on expansion beyond core markets or product innovation. Currency risks are minimal given its JPY-denominated operations.

Sources

Company description and financial data from ticker metadata

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