investorscraft@gmail.com

Intrinsic ValueWingArc1st Inc. (4432.T)

Previous Close¥3,260.00
Intrinsic Value
Upside potential
Previous Close
¥3,260.00

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

WingArc1st Inc. operates as a specialized software provider focused on enterprise information utilization, serving markets in Japan, China, and the broader APAC region. The company’s core offerings include form-based solutions like Super Visual Formade (SVF) and SVF Cloud, alongside business intelligence platforms such as Dr.Sum and MotionBoard, which cater to data visualization and analytics needs. Its CRM solution, VyNDEX, further diversifies its product suite, targeting sales and customer relationship management. WingArc1st also provides tailored solutions for industries like manufacturing, retail, and local government digital administration, reinforcing its sector-specific expertise. The company’s consulting and training services complement its software offerings, creating a recurring revenue stream. Positioned as a niche player in the competitive enterprise software market, WingArc1st differentiates itself through localized solutions and deep integration capabilities, though it faces competition from global giants and regional peers. Its focus on cloud-based and hybrid deployments aligns with broader industry trends toward digital transformation.

Revenue Profitability And Efficiency

In FY 2025, WingArc1st reported revenue of ¥28.7 billion, with net income reaching ¥5.9 billion, reflecting a robust net margin of approximately 20.6%. The company’s operating cash flow stood at ¥8.2 billion, underscoring efficient cash generation. Capital expenditures were modest at ¥819 million, indicating a capital-light model with high scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥170.57 highlights strong earnings power, supported by its high-margin software and services. With operating cash flow significantly exceeding capital expenditures, WingArc1st demonstrates efficient capital deployment, reinvesting selectively to sustain growth while maintaining profitability.

Balance Sheet And Financial Health

WingArc1st maintains a solid balance sheet, with ¥14.7 billion in cash and equivalents against ¥8.6 billion in total debt, suggesting a comfortable liquidity position. The low leverage ratio reflects prudent financial management, though the debt load warrants monitoring given the competitive pressures in the software sector.

Growth Trends And Dividend Policy

The company’s growth is likely driven by demand for digital transformation tools, particularly in the APAC region. Its dividend per share of ¥42 indicates a shareholder-friendly policy, though the payout ratio remains conservative, prioritizing reinvestment for future expansion.

Valuation And Market Expectations

With a market cap of ¥126.2 billion and a beta of 0.836, WingArc1st is perceived as a relatively stable investment within the technology sector. The valuation reflects expectations of steady growth, though it may trade at a discount to global peers due to its regional focus.

Strategic Advantages And Outlook

WingArc1st’s strategic advantage lies in its deep regional expertise and vertically integrated solutions. The outlook remains positive, supported by secular trends in cloud adoption and data analytics, though competition and macroeconomic risks in APAC could pose challenges.

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