investorscraft@gmail.com

Intrinsic ValueJapan System Techniques Co., Ltd. (4323.T)

Previous Close¥2,427.00
Intrinsic Value
Upside potential
Previous Close
¥2,427.00

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

Japan System Techniques Co., Ltd. operates as a specialized software solutions provider in Japan, focusing on software development, system integration, and consulting services. The company serves diverse sectors, including healthcare through its medical big data business, and offers engineering and business applications. Its revenue model is built on project-based software development, licensing, and maintenance services, positioning it as a niche player in Japan’s competitive IT services market. With a strong emphasis on customized solutions, the company differentiates itself through domain expertise in system consultation and database services. While it lacks the scale of global IT giants, its localized focus and long-standing presence since 1973 provide stability in serving domestic clients. The firm’s medical big data segment aligns with Japan’s growing demand for healthcare digitization, offering potential growth in a regulated yet expanding niche.

Revenue Profitability And Efficiency

The company reported revenue of ¥26.2 billion for FY2024, with net income of ¥2.1 billion, reflecting a net margin of approximately 8%. Operating cash flow stood at ¥1.9 billion, though capital expenditures of ¥500.8 million indicate moderate reinvestment needs. The diluted EPS of ¥85.08 suggests efficient earnings distribution across its 24.5 million outstanding shares.

Earnings Power And Capital Efficiency

Japan System Techniques demonstrates steady earnings power, with its net income translating to a return on equity of around 10% (assuming equity of ¥20.8 billion, derived from market cap and debt). The low debt of ¥78.4 million against cash reserves of ¥7.97 billion underscores a conservative capital structure, enabling flexibility for strategic investments or dividends.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering nearly all liabilities. Total debt is negligible at ¥78.4 million, resulting in a debt-to-equity ratio near zero. This conservative leverage, combined with positive operating cash flow, positions the company for financial stability even in economic downturns.

Growth Trends And Dividend Policy

Growth appears modest, with the dividend payout of ¥27 per share indicating a yield of approximately 1.5% (based on current share price). The lack of aggressive capex suggests a focus on organic growth in software services and medical data, though sector competition may limit upside without further innovation or expansion.

Valuation And Market Expectations

At a market cap of ¥46.6 billion, the stock trades at a P/E of ~22x, aligning with mid-tier IT services peers. The beta of 0.596 reflects lower volatility than the broader market, likely due to its stable domestic focus. Investors may price in gradual growth from healthcare digitization but remain cautious about scalability beyond Japan.

Strategic Advantages And Outlook

The company’s strengths lie in its specialized software expertise and low financial risk. However, its reliance on the Japanese market and niche services may cap growth unless it diversifies geographically or into higher-margin products. The medical big data segment offers a potential catalyst, but execution and competitive pressures will determine long-term success.

Sources

Company filings, Bloomberg

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