investorscraft@gmail.com

Intrinsic Valueinternet infinity Inc. (6545.T)

Previous Close¥694.00
Intrinsic Value
Upside potential
Previous Close
¥694.00

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

Internet Infinity Inc. operates in Japan's healthcare information services sector, specializing in rehabilitation daycare, eldercare solutions, and digital care management services. The company generates revenue through a mix of service fees, leasing, and sales of eldercare products, positioning itself as an integrated provider in Japan's rapidly aging society. Its Web-based care management platform enhances operational efficiency for healthcare providers, catering to the growing demand for digital health solutions. The firm’s niche focus on rehabilitation and eldercare differentiates it from broader healthcare IT competitors, allowing it to capture a specialized segment of Japan’s ¥50 trillion healthcare market. With an aging population driving sustained demand, Internet Infinity leverages its localized expertise and hybrid service model to maintain relevance in a competitive but fragmented industry. Its Tokyo headquarters and domestic focus provide agility in adapting to regulatory changes while limiting geographic diversification risks.

Revenue Profitability And Efficiency

The company reported revenue of ¥4.96 billion for FY2024, with net income of ¥130.6 million, reflecting a slim net margin of 2.6%. Operating cash flow stood at ¥379.5 million, though capital expenditures of ¥56.2 million suggest moderate reinvestment needs. The diluted EPS of ¥23.99 indicates modest earnings power relative to its market cap of ¥3.66 billion.

Earnings Power And Capital Efficiency

Internet Infinity’s operating cash flow covers its capital expenditures by 6.7x, demonstrating adequate cash generation for maintenance needs. However, the net income-to-revenue ratio highlights pricing or cost structure challenges. The absence of detailed segment data limits granularity in assessing profitability drivers across its service lines.

Balance Sheet And Financial Health

The firm maintains a solid liquidity position with ¥1.56 billion in cash against ¥938.9 million of total debt, yielding a conservative net cash position. Debt levels appear manageable at 25.7% of market cap, though the lack of maturity details warrants caution. The balance sheet supports ongoing operations but offers limited leverage for aggressive expansion.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout of ¥10 per share implies a 41.7% payout ratio based on diluted EPS, signaling a commitment to shareholder returns despite modest earnings. Japan’s demographic tailwinds may support long-term demand, but near-term growth likely depends on market share gains or service diversification.

Valuation And Market Expectations

At a market cap of ¥3.66 billion, the stock trades at 28x net income and 0.74x revenue, aligning with niche healthcare IT peers. The beta of 1.19 suggests higher volatility than the broader market, possibly reflecting sensitivity to healthcare policy changes or operational scalability concerns.

Strategic Advantages And Outlook

Internet Infinity’s dual focus on physical eldercare services and digital solutions provides resilience against sector disruptions. However, its small scale and domestic concentration may limit competitive moats. Success hinges on executing operational efficiencies and potentially expanding its digital platform’s adoption in Japan’s traditionally conservative healthcare sector.

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