Data is not available at this time.
ID Holdings Corporation operates as a diversified IT services provider in Japan, offering a comprehensive suite of solutions including consulting, IT infrastructure management, software development, and cybersecurity. The company serves a broad clientele with specialized services such as system operation management, cloud solutions, and medical IT support, positioning itself as a full-stack technology partner. Its subsidiary operations extend into IT training academies and cultivated product sales, reflecting a strategic diversification beyond core IT services. Within Japan's competitive IT services sector, ID Holdings differentiates itself through integrated offerings that combine technical expertise with industry-specific consulting, particularly in healthcare and business process optimization. The company’s rebranding in 2019 to ID Holdings underscores its evolution into a holding structure, enabling focused investments across its service lines while maintaining centralized governance. Its market position is reinforced by long-standing client relationships and a reputation for reliability in mission-critical IT operations.
For the fiscal year ending March 2025, ID Holdings reported revenue of ¥36.27 billion, with net income of ¥2.39 billion, reflecting a net margin of approximately 6.6%. Operating cash flow stood at ¥3.56 billion, supported by disciplined cost management and moderate capital expenditures of ¥187 million. The company’s profitability metrics indicate steady operational efficiency within Japan’s competitive IT services landscape.
Diluted EPS of ¥142.54 demonstrates the company’s ability to translate top-line growth into shareholder returns. With a capital-light model, evidenced by low capex relative to operating cash flow, ID Holdings maintains robust capital efficiency. Its focus on high-margin consulting and managed services likely contributes to sustained earnings power despite sector-wide pricing pressures.
The balance sheet remains solid, with ¥5.68 billion in cash and equivalents against ¥1.95 billion in total debt, indicating a conservative leverage profile. This liquidity position supports both operational flexibility and dividend commitments, with no immediate refinancing risks apparent.
While explicit growth rates are undisclosed, the company’s diversified service portfolio and expansion into adjacent markets like IT training suggest a multi-pronged growth strategy. A dividend of ¥65 per share reflects a commitment to returning capital, though the payout ratio remains sustainable given current earnings levels.
At a market cap of ¥35.9 billion, the stock trades at a P/E of approximately 15x trailing earnings, aligning with mid-tier IT services peers in Japan. The low beta of 0.213 implies relative insulation from broader market volatility, possibly due to recurring revenue streams from enterprise clients.
ID Holdings benefits from entrenched client relationships and a vertically integrated service model, though reliance on the domestic market poses concentration risks. Strategic investments in cybersecurity and cloud services could offset slower-growth legacy segments, positioning the company for gradual margin expansion.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |