investorscraft@gmail.com

Intrinsic ValueIPS Co., Ltd. (4335.T)

Previous Close¥1,215.00
Intrinsic Value
Upside potential
Previous Close
¥1,215.00

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

IPS Co., Ltd. operates as a specialized provider of SAP ERP system implementation and maintenance services, primarily serving clients in Japan, Germany, and the Asia-Pacific region. The company’s core offering, EasyOne, is a versatile business and administrative platform tailored for industries requiring sales management, production control, factory costing, project management, and accounting solutions. Additionally, IPS provides enterprise application software, SAP operation support, and digital transformation (DX) consulting, positioning itself as a key enabler of smarter factory initiatives and IT modernization. The company’s niche expertise in SAP ecosystems allows it to cater to mid-sized and large enterprises seeking operational efficiency through integrated ERP solutions. With a focus on Japan’s manufacturing and technology sectors, IPS has carved out a defensible market position by combining deep technical knowledge with localized service delivery. Its expansion into DX support reflects a strategic shift toward higher-margin consulting services, aligning with broader industry trends toward automation and data-driven decision-making.

Revenue Profitability And Efficiency

IPS reported revenue of ¥3.13 billion for FY 2024, with net income of ¥226 million, translating to a diluted EPS of ¥99.29. The negative operating cash flow of ¥76.4 million, partly offset by minimal capital expenditures of ¥2 million, suggests short-term working capital pressures. The company’s profitability metrics indicate moderate efficiency, though cash flow dynamics warrant monitoring for sustainability.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its SAP-focused services, which likely command premium pricing due to specialized expertise. With no debt and ¥1.03 billion in cash reserves, IPS maintains strong capital efficiency, though the negative operating cash flow raises questions about near-term liquidity management. The absence of leverage provides flexibility for strategic investments or dividend commitments.

Balance Sheet And Financial Health

IPS boasts a robust balance sheet with zero debt and cash equivalents exceeding ¥1 billion, reflecting a conservative financial strategy. This liquidity position, coupled with negligible capital expenditures, underscores a low-risk profile. However, the negative operating cash flow merits attention to ensure sustained financial health, particularly if revenue growth stalls or margins compress.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, IPS’s focus on DX and smarter factory services aligns with high-demand sectors. The company pays a dividend of ¥35 per share, signaling a commitment to shareholder returns despite its growth-oriented initiatives. The balance between reinvestment and distributions will be critical as it navigates competitive IT services markets.

Valuation And Market Expectations

With a market cap of ¥2.82 billion and a beta of 0.316, IPS is perceived as a low-volatility player in the IT services space. The valuation reflects modest growth expectations, likely tied to its niche SAP focus and regional market concentration. Investors may weigh its cash-rich balance sheet against operational cash flow challenges.

Strategic Advantages And Outlook

IPS’s deep SAP expertise and localized service delivery provide a competitive edge in Japan’s ERP market. The pivot toward DX consulting could unlock higher margins, though execution risks remain. The outlook hinges on its ability to convert cash reserves into sustainable growth while maintaining profitability in a competitive IT services landscape.

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