investorscraft@gmail.com

Intrinsic ValueLTS, Inc. (6560.T)

Previous Close¥2,031.00
Intrinsic Value
Upside potential
Previous Close
¥2,031.00

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

LTS, Inc. operates as a specialized consulting and digital transformation services provider in Japan, focusing on business process management, IT consulting, and HR solutions. The company serves clients across multiple industries, offering tailored services such as ERP system implementation, robotic process automation, and AI-driven analytics. Its expertise in digital utilization and business revitalization positions it as a key player in Japan’s growing digital transformation market, where demand for integrated consulting and technology solutions is rising. LTS differentiates itself through a hybrid approach, combining traditional consulting with advanced digital tools, enabling clients to optimize operations and enhance competitiveness. The firm’s strong foothold in Tokyo and its diversified service portfolio allow it to cater to mid-sized and large enterprises navigating regulatory and technological shifts. While competition in Japan’s consulting sector is intense, LTS maintains relevance through niche expertise in process optimization and IT outsourcing, supported by a client-centric delivery model.

Revenue Profitability And Efficiency

In FY 2024, LTS reported revenue of JPY 16.59 billion, with net income of JPY 973 million, reflecting a net margin of approximately 5.9%. Operating cash flow stood at JPY 777 million, though capital expenditures of JPY -217 million indicate moderate reinvestment. The company’s profitability metrics suggest steady operational efficiency, though margins may face pressure from competitive pricing in the consulting sector.

Earnings Power And Capital Efficiency

LTS generated diluted EPS of JPY 212.72, demonstrating its ability to convert consulting engagements into earnings. The firm’s capital efficiency is supported by a asset-light model, with limited capex requirements. However, reliance on human capital and project-based revenue streams introduces variability in earnings consistency.

Balance Sheet And Financial Health

LTS maintains a robust balance sheet with JPY 5.45 billion in cash and equivalents against JPY 3.88 billion in total debt, indicating a healthy liquidity position. The low leverage ratio suggests financial flexibility, though the debt load could increase if the company pursues acquisitions or expands its digital service offerings.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s digital transformation wave, though revenue scalability depends on client acquisition and project pipelines. The company pays a dividend of JPY 30 per share, signaling a commitment to shareholder returns, albeit with a modest yield given its market cap.

Valuation And Market Expectations

With a market cap of JPY 9.35 billion, LTS trades at a P/E multiple of approximately 9.6x, reflecting moderate investor expectations. The beta of 0.722 suggests lower volatility relative to the broader market, aligning with its stable consulting-driven business model.

Strategic Advantages And Outlook

LTS’s integration of consulting and digital services provides a competitive edge in Japan’s evolving corporate landscape. Near-term opportunities lie in expanding AI and automation solutions, though macroeconomic headwinds and talent shortages could pose challenges. The firm’s outlook remains cautiously optimistic, hinging on execution in high-demand niches.

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