investorscraft@gmail.com

Intrinsic ValueHIMACS, Ltd. (4299.T)

Previous Close¥1,307.00
Intrinsic Value
Upside potential
Previous Close
¥1,307.00

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

HIMACS, Ltd. operates as a specialized provider of integrated IT lifecycle services in Japan, focusing on system planning, design, development, testing, implementation, and maintenance. The company serves a diverse clientele requiring end-to-end IT solutions, positioning itself as a trusted partner for businesses navigating digital transformation. Its expertise in delivering tailored system integration and consulting services allows it to maintain a competitive edge in Japan's technology-driven market. HIMACS differentiates itself through a commitment to quality and reliability, ensuring long-term client relationships in an industry where precision and scalability are critical. The company’s deep-rooted presence since 1976 underscores its stability and adaptability in a rapidly evolving sector. While primarily domestic, its focus on high-value IT processes aligns with broader industry trends toward automation and digital efficiency.

Revenue Profitability And Efficiency

HIMACS reported revenue of ¥17.36 billion for FY 2024, with net income of ¥1.18 billion, reflecting a net margin of approximately 6.8%. The company’s operating cash flow stood at ¥1.39 billion, while capital expenditures were minimal at -¥1 million, indicating efficient capital deployment. Its strong cash position of ¥8.1 billion further underscores financial stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥101.91 demonstrates solid earnings power relative to its market cap. With no debt and high cash reserves, HIMACS exhibits prudent capital management. Its ability to generate consistent operating cash flow highlights operational efficiency, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

HIMACS maintains a robust balance sheet with ¥8.1 billion in cash and equivalents and zero debt, ensuring financial flexibility. The absence of leverage and strong liquidity position the company favorably for both organic growth and strategic initiatives.

Growth Trends And Dividend Policy

While growth metrics are not explicitly detailed, the company’s dividend payout of ¥45 per share suggests a commitment to returning capital to shareholders. Its stable cash flow generation supports this policy, though future growth may depend on expanding its service offerings or client base.

Valuation And Market Expectations

With a market cap of ¥13.54 billion and a beta of 0.229, HIMACS is perceived as a low-volatility investment. Its valuation reflects steady performance rather than aggressive growth expectations, aligning with its conservative financial profile.

Strategic Advantages And Outlook

HIMACS benefits from its long-standing industry presence and expertise in IT lifecycle management. Its debt-free structure and cash-rich position provide resilience, though the company may need to innovate to capture emerging opportunities in Japan’s competitive IT services market.

Sources

Company filings, market data

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