investorscraft@gmail.com

Intrinsic ValueSIG Group Co.,Ltd. (4386.T)

Previous Close¥1,000.00
Intrinsic Value
Upside potential
Previous Close
¥1,000.00

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

SIG Group Co., Ltd. operates as a specialized IT services provider in Japan, focusing on system integration, IT infrastructure, and cybersecurity solutions. The company generates revenue through a mix of consulting, software and hardware sales, and managed services, catering to businesses requiring robust IT systems. Its offerings include customized system development, server and network maintenance, and security solutions tailored to mitigate evolving cyber threats. SIG Group differentiates itself through end-to-end service capabilities, positioning it as a trusted partner for enterprises navigating digital transformation. The firm operates in a competitive landscape dominated by larger IT service providers but maintains relevance by emphasizing agility, niche expertise, and localized support. Its rebranding in 2021 to SIG Group reflects a strategic shift toward consolidating its market presence and expanding its service portfolio in Japan’s growing IT infrastructure and security sectors.

Revenue Profitability And Efficiency

In FY 2024, SIG Group reported revenue of JPY 6.91 billion, with net income of JPY 239 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 514 million, indicating efficient working capital management. Capital expenditures were minimal (JPY -14 million), suggesting a lean operational model focused on service delivery rather than heavy asset investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 42.07 demonstrates its ability to generate earnings relative to its share count. With a cash position of JPY 1.81 billion against total debt of JPY 1.04 billion, SIG Group maintains a balanced capital structure, supporting its capacity to fund operations and strategic initiatives without excessive leverage.

Balance Sheet And Financial Health

SIG Group’s financial health appears stable, with cash and equivalents covering a significant portion of its debt obligations. The debt-to-equity ratio is manageable, and the firm’s liquidity position is adequate for near-term liabilities. The absence of substantial capex underscores a low-risk balance sheet profile.

Growth Trends And Dividend Policy

Growth trends are moderate, aligned with Japan’s steady IT services demand. The company’s dividend payout of JPY 25 per share signals a commitment to shareholder returns, though its yield remains conservative relative to earnings. Future growth may hinge on expanding cybersecurity and cloud infrastructure services.

Valuation And Market Expectations

With a market cap of JPY 4.36 billion and a negative beta (-0.029), SIG Group exhibits low correlation to broader market movements, possibly reflecting its niche focus. Valuation metrics suggest the market prices it as a stable, albeit slow-growth, IT services player.

Strategic Advantages And Outlook

SIG Group’s strengths lie in its integrated IT solutions and cybersecurity expertise, which are critical in Japan’s regulatory environment. The outlook remains cautiously optimistic, dependent on its ability to scale high-margin services and retain clients in a competitive sector. Strategic partnerships or acquisitions could enhance its market position.

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