investorscraft@gmail.com

Intrinsic ValueSOLIZE Corporation (5871.T)

Previous Close¥1,420.00
Intrinsic Value
Upside potential
Previous Close
¥1,420.00

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

SOLIZE Corporation operates as a specialized engineering services provider, leveraging advanced 3D CAD, CAE, MBD, and 3D printing technologies to support innovation across diverse industries. The company serves key sectors such as automotive, aerospace, medical equipment, and energy infrastructure, positioning itself as a critical enabler of digital transformation in manufacturing and design. Its global footprint spans Japan, North America, China, India, and Europe, allowing it to cater to multinational clients while maintaining a strong domestic presence. SOLIZE’s revenue model is built on high-value engineering solutions, including simulation, prototyping, and product lifecycle management, which are essential for industries requiring precision and scalability. Unlike generic IT service providers, SOLIZE differentiates itself through deep technical expertise and a consultative approach, making it a trusted partner for complex engineering challenges. The company’s focus on innovation and cross-industry applicability strengthens its resilience against sector-specific downturns, though it remains exposed to cyclical demand in manufacturing and capital expenditure trends.

Revenue Profitability And Efficiency

SOLIZE reported revenue of JPY 22.7 billion for FY 2024, with net income of JPY 254 million, reflecting modest profitability in a competitive engineering services market. The diluted EPS of JPY 48.15 suggests efficient capital allocation, though operating cash flow of JPY 297 million indicates tight liquidity management. Capital expenditures of JPY -290 million highlight restrained investment, possibly prioritizing operational efficiency over expansion.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins near 1.1%, underscoring the challenges of scaling high-touch engineering services. However, zero debt and JPY 7.2 billion in cash reserves provide flexibility for strategic investments or acquisitions. The absence of leverage suggests conservative financial management, aligning with its niche-focused growth strategy.

Balance Sheet And Financial Health

SOLIZE maintains a robust balance sheet, with JPY 7.2 billion in cash and no debt, signaling strong financial health. This liquidity position supports resilience against market volatility, though the low-yield environment in Japan may limit returns on idle cash. Shareholders’ equity is likely bolstered by retained earnings, given the dividend payout of JPY 47 per share.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and net income reflecting steady but unspectacular performance. The dividend yield, inferred from the JPY 47 per share payout, suggests a commitment to returning capital to shareholders, though reinvestment opportunities may be limited. The company’s beta of -0.59 indicates low correlation with broader market movements, possibly due to its specialized niche.

Valuation And Market Expectations

With a market cap of JPY 10.2 billion, SOLIZE trades at a P/E ratio of approximately 40, implying high expectations for future earnings growth or premium for its technical expertise. The negative beta may attract investors seeking defensive exposure, but valuation multiples should be weighed against sector peers and Japan’s broader tech landscape.

Strategic Advantages And Outlook

SOLIZE’s strategic advantage lies in its deep engineering specialization and global client base, though reliance on manufacturing sectors poses cyclical risks. The outlook hinges on demand for digital engineering solutions, with potential upside from increased adoption of 3D printing and CAE tools. However, margin pressures and competition from larger IT service firms remain key challenges.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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