investorscraft@gmail.com

Intrinsic ValueSB Technology Corp. (4726.T)

Previous Close¥2,945.00
Intrinsic Value
Upside potential
Previous Close
¥2,945.00

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

SB Technology Corp. operates as a key player in Japan's ICT services sector, specializing in data analysis, IT infrastructure, and cloud solutions. The company serves businesses with end-to-end digital transformation services, including security solutions, e-commerce platform development, and IoT application deployment. Its rebranding from SoftBank Technology Corp. in 2019 reflects a strategic focus on innovation and scalability in a competitive market dominated by legacy IT service providers. SB Technology differentiates itself through integrated offerings that combine consulting, development, and operational support, catering to enterprises seeking agile digital solutions. The firm’s expertise in mobile and IoT applications positions it well in Japan’s growing smart technology ecosystem, though it faces stiff competition from larger global and domestic IT service firms. Its niche in mid-market clients and hybrid cloud deployments provides a stable revenue base while allowing for expansion into emerging tech-driven verticals.

Revenue Profitability And Efficiency

SB Technology reported revenue of JPY 65.7 billion for FY 2024, with net income of JPY 8.36 billion, reflecting a robust net margin of approximately 12.7%. Operating cash flow stood at JPY 2.26 billion, though capital expenditures of JPY -1.48 billion indicate ongoing investments in infrastructure. The company’s profitability metrics suggest efficient cost management, supported by its asset-light service model.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 419.55 underscores strong earnings power relative to its market cap. The modest capital expenditure relative to operating cash flow highlights capital efficiency, with reinvestment focused on high-return digital projects. The absence of significant debt (JPY 480 million) further enhances returns on equity.

Balance Sheet And Financial Health

The balance sheet remains healthy, with JPY 10.77 billion in cash and equivalents against minimal debt, yielding a net cash position. This liquidity provides flexibility for strategic acquisitions or R&D, though the low leverage ratio may indicate conservative financial policies.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout (JPY 792 million total) suggests a shareholder-friendly policy, albeit with a low yield given the current market cap. The focus on high-margin IT services could drive future earnings growth, particularly in cloud and IoT segments.

Valuation And Market Expectations

At a market cap of JPY 5.89 billion, the stock trades at a P/E of approximately 0.7x, signaling potential undervaluation or market skepticism about sustainability. The low beta (0.442) implies lower volatility but may reflect limited investor interest in mid-cap IT services firms.

Strategic Advantages And Outlook

SB Technology’s strengths lie in its hybrid cloud expertise and domestic client base, though global IT competitors pose long-term risks. The outlook hinges on Japan’s digital adoption pace and the company’s ability to scale niche solutions like IoT. Strategic partnerships or M&A could be pivotal for growth.

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