investorscraft@gmail.com

Intrinsic ValueRicksoft Co., Ltd. (4429.T)

Previous Close¥991.00
Intrinsic Value
Upside potential
Previous Close
¥991.00

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

Ricksoft Co., Ltd. operates as a specialized provider of system integration, cloud services, and software development in Japan, catering primarily to enterprise clients. The company’s core revenue model revolves around system design, customization, and migration services, complemented by proprietary project management and digital transformation tools like WBS Gantt-Chart for Jira and Excel-Like Issue Editor. Its managed cloud services further diversify its offerings, targeting businesses seeking scalable IT infrastructure solutions. Positioned in the competitive Japanese software and IT services sector, Ricksoft distinguishes itself through niche expertise in Atlassian ecosystem integrations and Alfresco-based digital transformation tools. The company’s focus on usability-enhancing software and full-service cloud solutions aligns with Japan’s growing demand for enterprise digitalization. While smaller than industry giants, Ricksoft’s agility and specialized product suite allow it to carve out a defensible niche in system integration and cloud services.

Revenue Profitability And Efficiency

Ricksoft reported revenue of ¥9.04 billion for FY2025, with net income of ¥355.5 million, reflecting a net margin of approximately 3.9%. Operating cash flow stood at ¥377.3 million, though capital expenditures of ¥95.0 million indicate moderate reinvestment needs. The absence of debt and a cash reserve of ¥3.3 billion suggest prudent financial management, albeit with room for improved profitability metrics relative to industry peers.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥78.64 underscores its ability to generate earnings despite operating in a competitive sector. With zero debt and no dividend obligations, Ricksoft retains flexibility to reinvest in product development or strategic acquisitions. However, its low beta (0.08) implies limited earnings volatility but may also reflect subdued growth expectations from the market.

Balance Sheet And Financial Health

Ricksoft maintains a robust balance sheet, with ¥3.3 billion in cash and equivalents and no debt, resulting in a net cash position. This liquidity provides a cushion for operational needs or opportunistic investments. The lack of leverage and consistent operating cash flow generation indicate low financial risk, though the company’s modest scale may limit its ability to pursue large-scale projects independently.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on cloud services and digital transformation tools aligns with broader industry tailwinds. Ricksoft does not pay dividends, opting instead to retain earnings for reinvestment. Its capital expenditures, while modest, suggest a measured approach to scaling operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of ¥3.62 billion, Ricksoft trades at a P/E ratio of approximately 10.2x based on FY2025 earnings. The low beta and niche market positioning imply investor perception of stable but unspectacular growth. The valuation reflects a discount to high-growth software peers, likely due to its smaller scale and domestic focus.

Strategic Advantages And Outlook

Ricksoft’s strategic advantages lie in its specialized software tools and integration expertise, particularly within the Atlassian ecosystem. The company’s cash-rich balance sheet positions it to weather economic downturns or invest in product enhancements. However, its reliance on the Japanese market and limited scale may constrain long-term growth unless it expands its geographic or product footprint. The outlook remains stable but hinges on execution in a competitive IT services landscape.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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