investorscraft@gmail.com

Intrinsic ValueID Holdings Corporation (4709.T)

Previous Close¥1,997.00
Intrinsic Value
Upside potential
Previous Close
¥1,997.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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