investorscraft@gmail.com

Intrinsic ValueJustSystems Corporation (4686.T)

Previous Close¥4,780.00
Intrinsic Value
Upside potential
Previous Close
¥4,780.00

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

JustSystems Corporation operates in Japan's software infrastructure sector, specializing in niche language processing and e-learning solutions. Its core revenue model hinges on licensing proprietary software like ATOK, a leading Japanese input system, and SMILE ZEMI, an educational tablet platform. The company serves diverse clients, including government agencies, schools, and healthcare providers, leveraging deep localization expertise to maintain a defensible market position. Unlike global SaaS peers, JustSystems focuses on Japan-specific workflows, such as medical terminology conversion and law enforcement documentation, creating high switching costs. Its product mix balances legacy offerings like JUST Office suites with newer analytics tools (Actionista!), though growth depends on sustaining innovation in a mature domestic market. Competitors include global office software vendors, but JustSystems differentiates through superior Japanese language support and vertical-specific customization.

Revenue Profitability And Efficiency

In FY2024, JustSystems generated ¥40.99 billion in revenue with a robust 28.4% net margin (¥11.64 billion net income), reflecting premium pricing power in its niche segments. Operating cash flow stood at ¥13.05 billion against minimal capex (-¥21 million), indicating capital-light operations. The absence of debt and ¥84.85 billion cash reserves underscore exceptional balance sheet efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of ¥181.18 demonstrates strong earnings conversion, supported by high-margin software licensing. Zero debt and negative net capex suggest minimal reinvestment needs, allowing 100% of operating cash flow to be deployed flexibly. ROIC is likely elevated given negligible tangible asset requirements for its software-centric model.

Balance Sheet And Financial Health

The company maintains a fortress balance sheet with ¥84.85 billion in cash (39% of market cap) and no debt. This liquidity position enables strategic acquisitions or special dividends without compromising operational flexibility. Current assets dwarf any conceivable liabilities, placing JustSystems among Japan's most financially secure software firms.

Growth Trends And Dividend Policy

While historical growth rates are undisclosed, the ¥20/share dividend (11% payout ratio) signals conservative capital return prioritizing balance sheet strength. Future growth may require expansion beyond Japan or new product categories, as domestic software markets mature. The cash-rich position allows for potential M&A to supplement organic initiatives.

Valuation And Market Expectations

At a ¥216 billion market cap, JustSystems trades at 5.3x revenue and 18.6x net income, reflecting premium pricing for its profitability and cash reserves. The 0.775 beta suggests lower volatility than tech peers, possibly due to stable government/education clientele. Markets appear to price modest growth expectations given limited international exposure.

Strategic Advantages And Outlook

JustSystems' deep expertise in Japanese language processing creates durable competitive moats, particularly in regulated verticals like healthcare and policing. However, reliance on domestic markets poses concentration risks. The outlook hinges on leveraging its cash hoard to fund R&D or acquisitions that diversify revenue streams while maintaining disciplined capital allocation.

Sources

Company description and financial data sourced from publicly available market data providers; operational details inferred from product documentation and industry reports.

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