investorscraft@gmail.com

Intrinsic Value of HPC SYSTEMS Inc. (6597.T)

Previous Close¥1,779.00
Intrinsic Value
Upside potential
Previous Close
¥1,779.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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