investorscraft@gmail.com

Intrinsic ValueSOFT99corporation (4464.T)

Previous Close¥4,090.00
Intrinsic Value
Upside potential
Previous Close
¥4,090.00

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

SOFT99corporation operates in the specialty chemicals sector, focusing on auto and home care products. The company generates revenue through the manufacturing and sale of a diverse portfolio of chemical-based solutions, including car coatings, cleaning agents, and maintenance tools. Its product range spans body care, glass treatments, interior accessories, and household cleaning solutions, catering to both consumer and professional markets. With a strong presence in Japan and international markets, SOFT99corporation leverages its expertise in chemical formulations to maintain a competitive edge. The company’s market position is reinforced by its long-standing reputation, dating back to 1954, and its ability to innovate in niche segments like water repellents and anti-fog treatments. Its vertically integrated approach—from R&D to distribution—ensures quality control and cost efficiency, while its broad product lineup mitigates reliance on any single category. The auto care segment remains its core revenue driver, benefiting from Japan’s car culture and global demand for premium maintenance products.

Revenue Profitability And Efficiency

SOFT99corporation reported revenue of ¥29.9 billion for FY 2024, with net income of ¥2.6 billion, reflecting a net margin of approximately 8.8%. Operating cash flow stood at ¥3.8 billion, supported by disciplined cost management. Capital expenditures of ¥758 million indicate moderate reinvestment, aligning with the company’s stable growth strategy. The high cash balance of ¥21.5 billion underscores strong liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥121.4 demonstrates consistent earnings power, backed by its asset-light model and efficient working capital management. With minimal debt (¥191 million) and a robust cash position, SOFT99corporation maintains high capital efficiency, as evidenced by its ability to fund operations and dividends without leveraging significantly.

Balance Sheet And Financial Health

SOFT99corporation’s balance sheet is exceptionally healthy, with cash and equivalents covering nearly all liabilities. Total debt is negligible at ¥191 million, resulting in a near-zero leverage ratio. This conservative financial structure provides flexibility for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by product diversification and international expansion. The company pays a dividend of ¥43 per share, reflecting a commitment to shareholder returns. Its low beta (0.035) suggests resilience to market volatility, though growth may be tempered by its mature domestic market.

Valuation And Market Expectations

With a market cap of ¥34.3 billion, the company trades at a P/E of approximately 13x, in line with specialty chemical peers. Investors likely value its stability and cash generation, though international expansion could re-rate the stock if execution succeeds.

Strategic Advantages And Outlook

SOFT99corporation’s strengths lie in its brand legacy, R&D capabilities, and cash-rich balance sheet. The outlook is stable, with opportunities in overseas markets and eco-friendly product lines. Risks include reliance on Japan’s auto sector and competition from global brands.

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