investorscraft@gmail.com

Intrinsic ValueTechno Horizon Co.,Ltd. (6629.T)

Previous Close¥1,228.00
Intrinsic Value
Upside potential
Previous Close
¥1,228.00

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

Techno Horizon Co., Ltd. operates in Japan’s technology hardware and robotics sectors, specializing in video, IT solutions, and automation tools. The company generates revenue through a diversified portfolio, including educational technology products like interactive blackboards and programming applications, enterprise software for process optimization and internal controls, and industrial automation solutions such as machine vision systems and robotics controllers. Its offerings cater to education, corporate governance, logistics, and manufacturing, positioning it as a niche provider of integrated hardware and software solutions. Techno Horizon’s market position is reinforced by its focus on Japan’s growing demand for digital transformation in education and industrial automation. While it faces competition from larger global tech firms, its specialization in localized solutions and IoT-enabled devices provides differentiation. The company’s robotics segment, particularly in-vehicle monitoring and automation tools, aligns with Japan’s emphasis on advanced manufacturing and mobility technologies, offering long-term growth potential.

Revenue Profitability And Efficiency

Techno Horizon reported revenue of ¥48.6 billion for FY 2024, with net income of ¥1.0 billion, reflecting a net margin of approximately 2.1%. Operating cash flow stood at ¥1.37 billion, while capital expenditures were ¥609 million, indicating moderate reinvestment needs. The company’s profitability metrics suggest efficient cost management, though margins remain slim due to competitive pressures in hardware and IT services.

Earnings Power And Capital Efficiency

Diluted EPS of ¥74.3 underscores modest but stable earnings power. The company’s capital efficiency is balanced, with operating cash flow covering capex, though its debt-to-equity ratio suggests leveraged operations. Its focus on high-margin software and automation tools could improve returns over time.

Balance Sheet And Financial Health

Techno Horizon holds ¥3.19 billion in cash against ¥15.68 billion in total debt, indicating a leveraged but manageable position. The liquidity cushion is adequate for near-term obligations, but long-term financial health depends on sustaining cash flow generation to service debt.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of ¥12 per share reflects a conservative distribution policy, prioritizing reinvestment. The company’s expansion in robotics and enterprise software could drive future top-line growth.

Valuation And Market Expectations

With a market cap of ¥4.64 billion and a beta of 0.67, the stock exhibits lower volatility relative to the market. Valuation multiples are not provided, but the company’s niche focus may warrant a premium if growth in automation and education technology accelerates.

Strategic Advantages And Outlook

Techno Horizon’s strategic advantage lies in its integrated hardware-software solutions tailored to Japanese market needs. The outlook depends on adoption of its robotics and IoT products, though competition and margin pressures remain key risks. Its alignment with Japan’s industrial and educational digitization trends supports a cautiously optimistic view.

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