Previous Close | ¥1,779.00 |
Intrinsic Value | ¥23.24 |
Upside potential | -99% |
Data is not available at this time.
HPC SYSTEMS Inc. operates in the specialized niche of high-performance computing (HPC) and embedded systems, catering primarily to research institutions, government labs, universities, and corporate R&D centers in Japan. The company’s core revenue model revolves around the development, manufacturing, and sale of cluster computers and personal cluster systems, which are critical for advanced scientific and technological computations. Additionally, it offers consulting services, enhancing its value proposition by providing tailored solutions for complex computational challenges. Positioned as a key player in Japan’s HPC market, HPC SYSTEMS leverages its expertise to serve a demanding clientele that relies on precision and performance. The company’s focus on high-margin, specialized hardware and services differentiates it from broader computer hardware manufacturers, allowing it to maintain a competitive edge in a sector dominated by large multinationals. Its deep integration with academic and industrial research ecosystems further solidifies its market position.
In FY 2024, HPC SYSTEMS reported revenue of JPY 6.95 billion, with net income of JPY 299 million, reflecting a net margin of approximately 4.3%. The company generated robust operating cash flow of JPY 4.08 billion, underscoring efficient operational management. Capital expenditures were minimal at JPY 43 million, indicating a lean asset-light model focused on high-return investments in R&D and customer solutions.
The company’s diluted EPS stood at JPY 69.09, demonstrating its ability to translate revenue into shareholder value. With a market capitalization of JPY 6.17 billion, HPC SYSTEMS exhibits moderate earnings power relative to its size. Its capital efficiency is evident in its high operating cash flow relative to net income, suggesting effective working capital management and low reinvestment requirements.
HPC SYSTEMS maintains a solid balance sheet with JPY 1.83 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of JPY 1.26 billion is manageable, given the company’s cash position and operating cash flow. The conservative leverage profile supports financial flexibility, though the debt-to-equity ratio should be monitored for long-term sustainability.
The company’s growth is tied to demand for high-performance computing in research and industrial applications. While revenue growth trends are not explicitly provided, the niche market positioning suggests steady demand. HPC SYSTEMS pays a dividend of JPY 25 per share, reflecting a commitment to returning capital to shareholders, albeit with a modest yield given its current valuation.
With a beta of 1.244, HPC SYSTEMS exhibits higher volatility than the broader market, likely due to its niche focus and smaller size. The market capitalization of JPY 6.17 billion implies investors value its specialized expertise, though growth expectations may be tempered by the limited scale of its target market.
HPC SYSTEMS’ strategic advantage lies in its deep technical expertise and strong relationships with research institutions. The outlook remains positive as demand for high-performance computing continues to grow, particularly in scientific and industrial research. However, the company must navigate competition from larger global players and potential technological shifts to sustain its market position.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |