investorscraft@gmail.com

Intrinsic ValueShowa System Engineering Corporation (4752.T)

Previous Close¥1,612.00
Intrinsic Value
Upside potential
Previous Close
¥1,612.00

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

Showa System Engineering Corporation operates as a specialized IT services provider, focusing on system development, integration, and business process outsourcing (BPO). The company serves diverse sectors, including manufacturing, distribution, healthcare, and public services, leveraging its expertise to deliver tailored solutions. Its revenue model is anchored in long-term consulting contracts and system integration projects, ensuring stable cash flows. Positioned as a mid-tier player in Japan's competitive IT services market, Showa System Engineering differentiates itself through domain-specific knowledge and localized support. The firm’s emphasis on operational efficiency and client-centric solutions strengthens its reputation in niche markets, though it faces stiff competition from larger global IT service providers. With a foundation dating back to 1966, the company has built enduring client relationships, but its growth potential may be constrained by its regional focus and limited scale compared to multinational peers.

Revenue Profitability And Efficiency

For FY 2024, Showa System Engineering reported revenue of JPY 7.96 billion, with net income of JPY 660.5 million, reflecting a net margin of approximately 8.3%. Operating cash flow stood at JPY 769.5 million, while capital expenditures were minimal at JPY -2.98 million, indicating efficient capital deployment. The company’s profitability metrics suggest disciplined cost management, though revenue growth appears modest relative to industry benchmarks.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 151.06 underscores its ability to generate earnings per share effectively. With negligible debt (JPY 10 million) and a cash reserve of JPY 5.78 billion, Showa System Engineering maintains strong liquidity, enabling reinvestment or shareholder returns. Its capital-light business model minimizes fixed-asset intensity, supporting high returns on invested capital.

Balance Sheet And Financial Health

Showa System Engineering’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The minimal debt load and high liquidity position the company favorably for operational flexibility and potential strategic initiatives. Financial health is further reinforced by consistent operating cash flows and low leverage, reducing credit risk.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady but unspectacular, with revenue and earnings reflecting incremental progress. Its dividend policy is shareholder-friendly, with a dividend per share of JPY 110, translating to a payout ratio that aligns with its conservative financial strategy. Future growth may hinge on expanding service offerings or penetrating new verticals within Japan’s IT services market.

Valuation And Market Expectations

With a market capitalization of JPY 5.99 billion and a beta of -0.076, Showa System Engineering exhibits low correlation to broader market movements, suggesting defensive characteristics. Valuation multiples are not provided, but the company’s modest growth profile and strong balance sheet likely justify a stable, if not premium, pricing relative to peers.

Strategic Advantages And Outlook

Showa System Engineering’s deep sector expertise and localized service delivery provide a competitive edge in Japan’s IT services landscape. However, its regional focus and mid-tier scale limit exposure to global opportunities. The outlook remains stable, with potential upside from digital transformation trends, though execution risks and competitive pressures persist.

Sources

Company filings, market data

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