investorscraft@gmail.com

Intrinsic ValueSOLXYZ Co., Ltd. (4284.T)

Previous Close¥529.00
Intrinsic Value
Upside potential
Previous Close
¥529.00

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

SOLXYZ Co., Ltd. operates as a specialized software solutions provider in Japan, focusing on the development, sale, and leasing of computer systems, telecommunications equipment, and related software. The company’s diversified revenue streams include IT consulting, system maintenance, and internet access services, positioning it as an integrated player in Japan’s technology sector. Its involvement in training and dispatching IT engineers further strengthens its role in addressing Japan’s growing demand for skilled tech labor. SOLXYZ’s market position is reinforced by its long-standing presence since 1981, with headquarters in Tokyo, allowing it to leverage local expertise and relationships. While the company operates in a competitive software applications market, its broad service portfolio and niche focus on system integration and support services provide differentiation. However, its reliance on the domestic market may limit exposure to global growth opportunities compared to larger multinational peers.

Revenue Profitability And Efficiency

SOLXYZ reported revenue of JPY 16.04 billion for FY 2024, with net income of JPY 562.5 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at JPY 500.1 million, while capital expenditures were modest at JPY -60 million, indicating disciplined spending. The company’s profitability metrics suggest room for operational efficiency improvements, particularly in scaling higher-margin services.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 23.1 underscores its ability to generate earnings despite moderate margins. With a cash position of JPY 4.73 billion against total debt of JPY 1.0 billion, SOLXYZ maintains a conservative capital structure. Its low beta of 0.174 indicates relative stability, though this may also reflect limited growth expectations from the market.

Balance Sheet And Financial Health

SOLXYZ’s balance sheet remains solid, with cash and equivalents covering nearly five times its total debt. The company’s net cash position provides flexibility for strategic investments or shareholder returns. However, its modest market capitalization of JPY 9.3 billion may constrain access to larger-scale financing opportunities.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout of JPY 12 per share signaling a commitment to returning capital. The lack of explicit revenue or earnings growth figures suggests a focus on stability rather than aggressive expansion. The company’s involvement in IT training aligns with Japan’s tech labor needs, potentially offering a long-term growth avenue.

Valuation And Market Expectations

The market values SOLXYZ at a P/E ratio of approximately 16.5x based on its diluted EPS, which is reasonable for a stable, low-growth IT services firm. The low beta implies investors view the company as a defensive play within the technology sector, likely due to its domestic focus and recurring service revenue streams.

Strategic Advantages And Outlook

SOLXYZ’s strengths lie in its diversified service offerings and entrenched position in Japan’s IT ecosystem. However, its localized operations may limit scalability. The outlook remains stable, with potential upside from increased IT spending in Japan, though global competition and technological disruption pose risks. Strategic partnerships or expansion into higher-growth software segments could enhance long-term prospects.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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