investorscraft@gmail.com

Intrinsic ValueSansan, Inc. (4443.T)

Previous Close¥1,495.00
Intrinsic Value
Upside potential
Previous Close
¥1,495.00

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

Sansan, Inc. operates in Japan's software-as-a-service (SaaS) sector, specializing in cloud-based business database solutions. Its flagship product, Sansan, is a contact management tool that digitizes and organizes professional networks, while Eight focuses on personal career networking. Bill One targets invoice digitization, streamlining accounts payable workflows. The company serves enterprises and professionals, leveraging Japan's growing demand for digital transformation in business processes. Sansan holds a competitive position in a niche market, with its integrated suite of tools differentiating it from generic CRM providers. The company benefits from Japan's corporate culture, which emphasizes relationship management and efficiency. Its focus on seamless data integration and compliance with local business practices strengthens its market position. Sansan's revenue model relies on subscription-based SaaS offerings, ensuring recurring income and scalability. The company continues to expand its user base, targeting both SMEs and large enterprises seeking digital workflow optimization.

Revenue Profitability And Efficiency

Sansan reported revenue of JPY 33.9 billion for FY 2024, with net income of JPY 953 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 5.5 billion, indicating healthy cash generation. Capital expenditures were modest at JPY 217 million, suggesting efficient reinvestment relative to revenue. The company's profitability metrics highlight its transition toward sustainable earnings despite growth-oriented spending.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 7.47 underscores Sansan's earnings capability, supported by its scalable SaaS model. The company maintains a capital-light structure, with operating cash flow significantly exceeding capex. This efficiency allows for reinvestment in product development and market expansion while preserving financial flexibility. The absence of dividends aligns with its growth-focused strategy.

Balance Sheet And Financial Health

Sansan's balance sheet is robust, with JPY 24.9 billion in cash and equivalents against JPY 4.5 billion in total debt, indicating strong liquidity. The low leverage ratio supports financial stability, providing ample room for strategic investments or acquisitions. The company's asset-light model and recurring revenue base contribute to its sound financial position.

Growth Trends And Dividend Policy

Sansan's growth is driven by increasing adoption of its SaaS solutions in Japan's digitizing corporate sector. The company does not currently pay dividends, prioritizing reinvestment in product innovation and market penetration. Future growth may hinge on expanding its enterprise customer base and enhancing cross-platform integration capabilities.

Valuation And Market Expectations

With a market cap of JPY 235.5 billion and a beta of 1.12, Sansan is priced for growth, reflecting investor confidence in its SaaS model. The valuation suggests expectations of sustained revenue expansion and margin improvement as the company scales. Market sentiment appears aligned with its positioning in Japan's digital transformation wave.

Strategic Advantages And Outlook

Sansan's strategic advantages include its localized product offerings, strong brand recognition in Japan, and integrated ecosystem of business tools. The outlook remains positive, supported by Japan's push toward digitalization and paperless workflows. Execution risks include competition from global SaaS players, but Sansan's niche focus and compliance with local business norms provide a defensible market position.

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