investorscraft@gmail.com

Intrinsic ValueLogizard Co.,Ltd. (4391.T)

Previous Close¥1,117.00
Intrinsic Value
Upside potential
Previous Close
¥1,117.00

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

Logizard Co., Ltd. operates as a specialized application service provider, focusing on logistics and retail information systems. The company’s core offerings include barcode management, warehousing solutions, and multi-language services under its flagship Logizard ZERO brand. Serving both domestic and international markets, Logizard positions itself as a niche player in Japan’s software infrastructure sector, catering to businesses seeking efficiency-driven logistics and retail automation tools. Its market position is reinforced by deep domain expertise and a consultative approach to system development, differentiating it from broader SaaS competitors. The company’s revenue model hinges on software sales, customization services, and ongoing support, aligning with the growing demand for supply chain digitization in retail and logistics sectors. While smaller in scale compared to global ERP vendors, Logizard’s targeted solutions and localized support provide a competitive edge in its core markets.

Revenue Profitability And Efficiency

Logizard reported revenue of JPY 1.98 billion for FY2024, with net income of JPY 252.5 million, reflecting a net margin of approximately 12.8%. Operating cash flow stood at JPY 351.3 million, supported by efficient working capital management. Capital expenditures of JPY -218 million indicate moderate reinvestment, likely directed toward product development and system enhancements. The absence of debt further underscores disciplined financial management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 77.04 demonstrates its ability to convert revenue into shareholder earnings effectively. With zero debt and JPY 1.54 billion in cash reserves, Logizard maintains strong capital efficiency, allowing flexibility for strategic investments or potential dividend increases. The lack of leverage enhances its earnings stability in cyclical markets.

Balance Sheet And Financial Health

Logizard’s balance sheet is robust, with JPY 1.54 billion in cash and equivalents and no outstanding debt, resulting in a net cash position. This liquidity provides a cushion against operational volatility and supports R&D or M&A initiatives. The company’s asset-light model and debt-free structure position it favorably for sustained financial health.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on logistics digitization aligns with broader industry trends. A dividend of JPY 16 per share suggests a shareholder-friendly policy, though the payout ratio remains conservative, balancing returns with reinvestment needs. Future growth may hinge on international expansion or product line extensions.

Valuation And Market Expectations

At a market cap of JPY 4.09 billion, Logizard trades at approximately 2.1x revenue and 16.2x net income, reflecting moderate expectations for a niche software provider. Its beta of 1.126 indicates higher volatility than the market, likely due to its small-cap status and sector exposure.

Strategic Advantages And Outlook

Logizard’s deep vertical expertise in logistics software and asset-light operations provide strategic advantages. The outlook depends on its ability to scale solutions internationally and capture demand for supply chain automation. Risks include competition from larger SaaS platforms and reliance on Japan’s retail sector, but its debt-free structure offers resilience.

Sources

Company description, financial data from disclosed ticker metrics

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