investorscraft@gmail.com

Intrinsic ValueWITZ Corporation (4440.T)

Previous Close¥1,554.00
Intrinsic Value
Upside potential
Previous Close
¥1,554.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WITZ Corporation operates in Japan's software application sector, specializing in service design and software development with a focus on blockchain-based personal data management and automotive cybersecurity. Its flagship product, Jasmy Personal Data Locker, leverages blockchain to secure stakeholder data for event management, while its automotive solutions, including AUTOSAR Adaptive Platform and virtual space technology, address evolving industry needs for dynamic communication and over-the-air updates. The company also offers Kitahiro Ride, a hybrid transportation service, and intersection risk prediction systems, positioning itself at the intersection of mobility and IoT. WITZ's diversified portfolio reflects its adaptability to niche markets, combining cybersecurity, event logistics, and smart mobility. While its market cap remains modest, its focus on high-growth areas like blockchain and automotive tech provides a competitive edge in Japan's tech ecosystem.

Revenue Profitability And Efficiency

WITZ reported revenue of JPY 3.48 billion for FY2024, with net income of JPY 275 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at JPY 356 million, supported by disciplined capital expenditures of JPY -129 million. The company maintains a lean operational structure, with no reported debt, underscoring efficient capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 67.67 highlights WITZ's earnings capability relative to its share base. The absence of debt and JPY 1.77 billion in cash reserves indicate strong liquidity, enabling reinvestment in R&D or strategic initiatives without leveraging. Capital efficiency is further evidenced by positive operating cash flow exceeding net income.

Balance Sheet And Financial Health

WITZ's balance sheet is robust, with JPY 1.77 billion in cash and equivalents and zero debt, resulting in a net cash position. This conservative financial structure provides flexibility for growth investments or weathering economic downturns. The lack of leverage minimizes financial risk, aligning with its niche-focused business model.

Growth Trends And Dividend Policy

The company's growth is tied to adoption of its blockchain and automotive solutions, with dividends of JPY 14 per share signaling a commitment to shareholder returns. However, its modest market cap suggests scalability challenges. Future growth may hinge on expanding its event management and mobility offerings beyond Japan.

Valuation And Market Expectations

With a market cap of JPY 4.32 billion and a beta of 0.705, WITZ is perceived as less volatile than the broader market. Its valuation reflects investor confidence in its niche expertise, though broader sector competition may pressure multiples. The absence of debt and strong cash position could attract value-oriented investors.

Strategic Advantages And Outlook

WITZ's strategic focus on blockchain and automotive cybersecurity positions it well in Japan's tech landscape. Its cash-rich balance sheet allows for opportunistic investments, while its diversified product suite mitigates sector-specific risks. Near-term challenges include scaling its offerings, but long-term prospects remain promising if it capitalizes on IoT and mobility trends.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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