investorscraft@gmail.com

Intrinsic ValueSAKURA KCS Corporation (4761.T)

Previous Close¥1,219.00
Intrinsic Value
Upside potential
Previous Close
¥1,219.00

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

SAKURA KCS Corporation operates as a specialized IT services provider in Japan, focusing on consulting, system integration, and infrastructure solutions. The company serves businesses with critical IT needs, including cybersecurity, compliance (such as ISMS and privacy mark certifications), and system audits. Its offerings span from advisory services to full-scale outsourcing, positioning it as a trusted partner for enterprises navigating digital transformation and regulatory requirements. SAKURA KCS differentiates itself through deep industry expertise and tailored solutions, particularly in high-stakes areas like data security and process optimization. The firm’s data center services further bolster its value proposition, catering to the growing demand for reliable ICT infrastructure in Japan’s tightly regulated market. While competing with larger IT conglomerates, SAKURA KCS maintains a niche advantage by combining agility with domain-specific knowledge, especially for mid-market clients seeking cost-effective yet comprehensive support.

Revenue Profitability And Efficiency

In FY2024, SAKURA KCS reported revenue of JPY 22.8 billion, with net income of JPY 895 million, reflecting a net margin of approximately 3.9%. Operating cash flow stood at JPY 2.97 billion, underscoring steady cash generation. Capital expenditures were modest at JPY 366 million, indicating a capital-light model focused on service delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 79.92 demonstrates its ability to translate top-line growth into shareholder returns. With JPY 10.4 billion in cash and equivalents against JPY 532 million in total debt, SAKURA KCS maintains a robust liquidity position, enabling flexibility for strategic initiatives or dividend commitments without overleveraging.

Balance Sheet And Financial Health

SAKURA KCS exhibits a strong balance sheet, with cash reserves significantly exceeding total debt. The low debt-to-equity ratio suggests minimal financial risk, while its JPY 10.4 billion cash position provides ample cushion for operational needs or opportunistic investments. This conservative structure aligns with its service-oriented business model.

Growth Trends And Dividend Policy

The company’s dividend payout of JPY 34 per share signals a commitment to returning capital to shareholders, supported by stable cash flows. While growth metrics are not explicitly provided, its focus on high-demand areas like cybersecurity and compliance suggests alignment with secular IT spending trends in Japan. Further expansion may hinge on scaling its outsourcing and data center offerings.

Valuation And Market Expectations

With a market cap of JPY 14 billion, SAKURA KCS trades at a P/E ratio of approximately 15.6x (based on diluted EPS), reflecting moderate investor expectations for a niche IT services player. The negative beta (-0.144) implies low correlation with broader market movements, potentially appealing to defensive investors.

Strategic Advantages And Outlook

SAKURA KCS’s specialization in compliance and security services positions it well amid tightening data regulations in Japan. Its asset-light model and strong balance sheet provide resilience, though growth may require deeper penetration in outsourcing or partnerships. The outlook remains stable, with upside tied to demand for cybersecurity and digital transformation support.

Sources

Company description and financial data sourced from publicly disclosed ticker information (4761.T).

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