investorscraft@gmail.com

Intrinsic ValueOBIC Co.,Ltd. (4684.T)

Previous Close¥4,297.00
Intrinsic Value
Upside potential
Previous Close
¥4,297.00

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

OBIC Co., Ltd. operates as a specialized provider of enterprise software solutions and IT services in Japan, focusing on system integration, support, and office automation. The company’s core revenue model revolves around developing and maintaining ERP software products, which integrate administrative functions such as personnel, payroll, and production management. These solutions cater primarily to mid-to-large enterprises seeking efficiency gains in back-office operations. OBIC differentiates itself through deep domain expertise in Japanese regulatory and business practices, ensuring compliance and localization for its clients. The company also generates revenue from hardware sales, software licensing, and maintenance services, creating a recurring income stream. Positioned in the competitive Japanese IT services sector, OBIC maintains a strong reputation for reliability and long-term client relationships, though it faces competition from global ERP providers and domestic rivals. Its niche focus on administrative systems provides stability but may limit growth in broader digital transformation trends.

Revenue Profitability And Efficiency

OBIC reported revenue of ¥121.2 billion for FY2025, with net income of ¥64.6 billion, reflecting a robust net margin of approximately 53%. The company’s high profitability underscores its efficient cost structure and premium pricing power in its niche. Operating cash flow stood at ¥62.8 billion, with modest capital expenditures of ¥2.1 billion, indicating strong cash generation and disciplined reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS of ¥146.9 highlights OBIC’s earnings strength, supported by a debt-free balance sheet and high returns on capital. The absence of leverage amplifies its financial flexibility, while its cash-rich position (¥200.1 billion) provides ample liquidity for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

OBIC’s balance sheet is exceptionally strong, with no debt and ¥200.1 billion in cash and equivalents. This conservative financial structure minimizes risk and positions the company to weather economic downturns or invest opportunistically. The lack of leverage and substantial liquidity underscore its low-risk profile.

Growth Trends And Dividend Policy

While OBIC’s growth is tempered by its mature market focus, its dividend policy remains shareholder-friendly, with a dividend per share of ¥38. The payout ratio is sustainable given high profitability, though revenue growth may hinge on expanding its product suite or geographic reach beyond its core Japanese market.

Valuation And Market Expectations

At a market cap of ¥2.3 trillion, OBIC trades at a premium valuation, reflecting its high margins, cash-rich balance sheet, and stable earnings. The beta of 0.68 suggests lower volatility relative to the market, aligning with its defensive characteristics.

Strategic Advantages And Outlook

OBIC’s strategic advantages lie in its deep ERP expertise, sticky client relationships, and financial resilience. However, its outlook depends on adapting to cloud-based solutions and digital transformation trends. The company’s conservative approach may limit upside but ensures stability in uncertain environments.

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