investorscraft@gmail.com

Intrinsic ValueCAC Holdings Corporation (4725.T)

Previous Close¥2,005.00
Intrinsic Value
Upside potential
Previous Close
¥2,005.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CAC Holdings Corporation operates as a diversified IT services provider, specializing in systems development, integration, and management across multiple industries. The company’s core revenue model is built on a mix of project-based IT solutions, including custom software development, IT infrastructure management, and human resource BPO/BTO services. Its offerings span mainframe, open systems, and web-based solutions, catering to both enterprise and industrial clients, positioning it as a mid-tier player in Japan’s competitive IT services sector. CAC Holdings differentiates itself through its expertise in factory automation software and drug development support services, which provide niche revenue streams alongside its broader IT consulting and integration business. The company’s market position is reinforced by its long-standing presence since 1966, though it faces intense competition from larger global IT firms and domestic rivals. Its focus on high-value segments like healthcare IT and industrial software helps mitigate some pricing pressures prevalent in generic IT services.

Revenue Profitability And Efficiency

CAC Holdings reported revenue of JPY 52.1 billion for FY 2024, with net income of JPY 3.1 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at JPY 5.7 billion, indicating solid cash conversion from operations. Capital expenditures were modest at JPY 136 million, suggesting a capital-light business model typical of IT services firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 181.38 demonstrates its ability to generate earnings efficiently despite operating in a competitive sector. With minimal debt (JPY 2.1 billion) and robust cash reserves (JPY 12.9 billion), CAC Holdings maintains a strong balance sheet, enabling reinvestment in growth areas like drug development support and industrial software.

Balance Sheet And Financial Health

CAC Holdings exhibits a conservative financial structure, with cash and equivalents exceeding total debt by a wide margin. Its debt-to-equity ratio is negligible, underscoring low leverage risk. The JPY 12.9 billion cash position provides ample liquidity for operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, with its dividend payout (JPY 90 per share) signaling a commitment to shareholder returns. The absence of aggressive capex suggests a focus on organic growth and operational efficiency, though its niche segments like healthcare IT could drive future expansion.

Valuation And Market Expectations

At a market cap of JPY 34.8 billion, CAC Holdings trades at a P/E of approximately 11.2x, aligning with mid-tier IT services peers. Its low beta (0.41) implies lower volatility relative to the market, possibly reflecting stable but muted growth expectations.

Strategic Advantages And Outlook

CAC Holdings’ strengths lie in its specialized IT solutions and long-term client relationships, though it must navigate sector-wide margin pressures. Its focus on high-growth niches like drug development support could offset broader IT services commoditization, but execution risks remain in scaling these segments.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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