investorscraft@gmail.com

Intrinsic ValueSERAKU Co., Ltd. (6199.T)

Previous Close¥1,654.00
Intrinsic Value
Upside potential
Previous Close
¥1,654.00

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

SERAKU Co., Ltd. operates as a diversified IT services provider in Japan, specializing in system integration, digital transformation, and mechanical design engineering. The company’s core revenue model is built on delivering IT infrastructure solutions, cloud technologies, and cybersecurity services, alongside niche offerings like AI-driven data science and robotic process automation. Its Midori Cloud agricultural monitoring system highlights its ability to innovate in vertical-specific applications, catering to both enterprise and agricultural clients. SERAKU’s market position is reinforced by its expertise in 3D CAD technologies and IT staffing services, which provide recurring revenue streams. The company serves a broad clientele across industries, leveraging Tokyo’s tech ecosystem to maintain competitiveness. While not a market leader, SERAKU differentiates through integrated service offerings and specialized solutions like IoT-enabled business intelligence, positioning it as a nimble player in Japan’s crowded IT services sector.

Revenue Profitability And Efficiency

SERAKU reported revenue of ¥22.2 billion for FY2024, with net income of ¥1.58 billion, reflecting a healthy net margin of approximately 7.1%. Operating cash flow stood at ¥1.36 billion, though capital expenditures were modest at -¥199 million, indicating efficient reinvestment. The company’s diluted EPS of ¥114.09 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow covering capital expenditures by a wide margin. Its focus on high-margin services like cybersecurity and AI-driven solutions likely contributes to capital efficiency, though detailed segment-level profitability data is unavailable. The low debt-to-equity ratio suggests prudent financial management.

Balance Sheet And Financial Health

SERAKU maintains a robust balance sheet, with ¥6.9 billion in cash and equivalents against minimal total debt of ¥84.9 million. This liquidity position provides flexibility for strategic investments or acquisitions. The near debt-free structure and positive operating cash flow indicate strong financial health.

Growth Trends And Dividend Policy

Growth appears steady, supported by demand for digital transformation and niche offerings like agricultural IoT. The company pays a dividend of ¥13 per share, signaling a commitment to shareholder returns, though the yield is modest relative to its cash reserves. Future growth may hinge on scaling high-margin services.

Valuation And Market Expectations

With a market cap of ¥21.7 billion and a P/E ratio of approximately 13.8x (based on diluted EPS), SERAKU trades at a moderate valuation relative to IT services peers. The beta of 1.29 suggests higher volatility than the broader market, possibly reflecting sector-specific risks or growth expectations.

Strategic Advantages And Outlook

SERAKU’s strategic advantages lie in its diversified service portfolio and vertical expertise, particularly in agriculture and engineering. The outlook is cautiously positive, assuming continued demand for digital transformation, though competition in Japan’s IT services sector remains intense. Its strong balance sheet positions it well for organic or acquisitive expansion.

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