investorscraft@gmail.com

Intrinsic ValueinfoNet inc. (4444.T)

Previous Close¥900.00
Intrinsic Value
Upside potential
Previous Close
¥900.00

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

infoNet inc. operates in Japan's competitive IT services sector, specializing in website and CMS construction, system development, hosting, and ASP services. The company also engages in ancillary activities such as advertisement design, printing, and video production, positioning itself as a diversified digital solutions provider. Its revenue model is primarily service-based, catering to businesses requiring digital infrastructure and creative content services. infoNet inc. serves a niche market with a focus on small to medium-sized enterprises, leveraging its integrated offerings to differentiate from pure-play IT or marketing firms. The company’s Tokyo headquarters underscores its proximity to Japan’s tech and business hubs, though its market share remains modest compared to larger IT service providers. Its low beta (0.16) suggests relative insulation from broader market volatility, likely due to its stable, project-driven revenue streams.

Revenue Profitability And Efficiency

In FY2024, infoNet inc. reported revenue of JPY 1.77 billion, with net income of JPY 99.6 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 123.5 million, supported by modest capital expenditures of JPY -3 million, indicating efficient cash conversion. The company’s diluted EPS of JPY 47.98 underscores its ability to generate earnings despite its small scale.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its limited scale, with JPY 99.6 million in net income derived from its service-oriented model. Capital efficiency appears reasonable, with operating cash flow covering capital expenditures comfortably. However, the absence of dividend payments suggests reinvestment priorities or limited excess cash generation.

Balance Sheet And Financial Health

infoNet inc. maintains a solid liquidity position, with JPY 509 million in cash and equivalents against JPY 209.3 million in total debt, yielding a conservative leverage profile. The balance sheet reflects a focus on stability, with no immediate solvency risks. Its financial health is further supported by positive operating cash flow and negligible capex demands.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit dividend policy (dividend per share: JPY 0) indicating a retention strategy for potential reinvestment or operational needs. The company’s modest market cap (JPY 1.97 billion) and low beta suggest a steady but unspectacular growth trajectory, aligned with its niche service offerings.

Valuation And Market Expectations

Trading at a market cap of JPY 1.97 billion, the company’s valuation reflects its small-scale operations and niche positioning. The low beta implies limited investor expectations for outsized growth, with the market likely pricing it as a stable, low-volatility IT services player.

Strategic Advantages And Outlook

infoNet inc.’s integrated service portfolio provides a competitive edge in Japan’s fragmented IT services market. Its outlook hinges on sustaining profitability in its core offerings while potentially expanding its client base. However, scalability challenges and reliance on project-based revenue may limit upside without diversification or technological innovation.

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