investorscraft@gmail.com

Intrinsic ValueComputer Management Co., Ltd. (4491.T)

Previous Close¥2,966.00
Intrinsic Value
Upside potential
Previous Close
¥2,966.00

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

Computer Management Co., Ltd. operates in the software application sector, specializing in system support solutions tailored for financial, medical, and enterprise resource planning (ERP) needs. The company’s core revenue model is built on system development, infrastructure solutions, and business process outsourcing, with a strong focus on SAP-based ERP implementations for enterprises of varying sizes. Its offerings include consulting, design, implementation, and maintenance services, positioning it as a niche player in Japan’s IT services market. The firm differentiates itself through expertise in SAP S4 HANA for large enterprises, SAP Business ByDesign for mid-sized firms, and SAP Business One for SMEs, catering to a broad clientele. While the company maintains a regional presence centered in Osaka, its specialized services provide stability in a competitive industry dominated by larger global players. The lack of debt and consistent cash reserves suggest a conservative yet sustainable approach to growth in a sector driven by digital transformation demands.

Revenue Profitability And Efficiency

The company reported revenue of JPY 7.19 billion for FY 2024, with net income of JPY 327 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at JPY 429 million, indicating efficient cash conversion from operations. Capital expenditures were minimal at JPY -22 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 159.53 underscores modest but stable earnings power. The absence of debt and a cash-heavy balance sheet (JPY 2.91 billion) highlight strong capital efficiency, though low beta (0.025) implies limited earnings volatility but also subdued growth expectations.

Balance Sheet And Financial Health

The balance sheet is robust, with JPY 2.91 billion in cash and equivalents and zero debt, indicating exceptional liquidity and financial flexibility. This conservative structure aligns with the company’s focus on steady service delivery rather than aggressive expansion.

Growth Trends And Dividend Policy

Growth appears muted, with no significant capital deployment or debt leverage. The dividend payout of JPY 50 per share suggests a shareholder-friendly policy, though the yield remains modest given the company’s market capitalization and cash reserves.

Valuation And Market Expectations

At a market cap of JPY 5.05 billion, the company trades at a P/E of approximately 15.4x, reflecting moderate valuation for a stable but low-growth IT services provider. The minimal beta suggests the market prices it as a defensive play.

Strategic Advantages And Outlook

The company’s SAP specialization and debt-free position provide resilience, but its regional focus and lack of scale limit upside. Outlook remains steady, reliant on sustained demand for ERP solutions in Japan’s SME sector.

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