investorscraft@gmail.com

Intrinsic ValueValtes Co., Ltd. (4442.T)

Previous Close¥422.00
Intrinsic Value
Upside potential
Previous Close
¥422.00

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

Valtes Co., Ltd. operates in the Information Technology Services sector, specializing in comprehensive testing services for digital products and processes. The company’s core revenue model is built on providing high-value testing solutions, including software, web and mobile applications, social games, and digital broadcasting systems. Its services extend to functional operation testing, multimedia broadcast validation, and test stream creation, catering to a diverse clientele in Japan’s technology and media industries. Valtes distinguishes itself through niche expertise in digital broadcast receiver testing and multifunction office equipment validation, positioning it as a trusted partner for quality assurance in rapidly evolving digital ecosystems. The company’s focus on precision and reliability supports its competitive edge in a market increasingly reliant on flawless digital performance. While its operations are primarily domestic, its specialized services align with global demand for rigorous testing standards in software and hardware development.

Revenue Profitability And Efficiency

Valtes reported revenue of JPY 10.36 billion for FY 2024, with net income of JPY 518 million, reflecting a net margin of approximately 5%. Operating cash flow stood at JPY 457.6 million, while capital expenditures were modest at JPY 77 million, indicating disciplined spending. The company’s profitability metrics suggest stable operational efficiency, though margins may be pressured by competitive dynamics in the testing services market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 25.31 underscores its ability to generate earnings relative to its share count. With a beta of 0.422, Valtes exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. Its capital efficiency is further evidenced by a manageable debt load relative to cash reserves, supporting sustainable earnings growth.

Balance Sheet And Financial Health

Valtes maintains a solid balance sheet, with JPY 1.76 billion in cash and equivalents against total debt of JPY 997.1 million. This liquidity position provides flexibility for strategic investments or debt reduction. The company’s financial health appears stable, with no immediate solvency risks, though its leverage ratio warrants monitoring in a high-interest-rate environment.

Growth Trends And Dividend Policy

Growth trends are modest, with revenue and net income reflecting steady but not explosive expansion. The company’s dividend per share of JPY 4 signals a commitment to shareholder returns, though its payout ratio remains conservative. Future growth may hinge on expanding its service offerings or geographic reach in the testing sector.

Valuation And Market Expectations

With a market capitalization of JPY 8.11 billion, Valtes trades at a P/E ratio of approximately 15.7, aligning with peers in the IT services space. The low beta suggests muted market expectations for near-term volatility, but investors may weigh its growth potential against sector-wide competition and technological shifts.

Strategic Advantages And Outlook

Valtes’ strategic advantages lie in its specialized testing capabilities and entrenched position in Japan’s digital infrastructure market. The outlook remains cautiously optimistic, as demand for quality assurance in software and broadcasting could drive steady demand. However, the company must innovate to maintain relevance amid automation and AI-driven testing advancements.

Sources

Company filings, market data

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