investorscraft@gmail.com

Intrinsic ValueAcmos Inc. (6888.T)

Previous Close¥562.00
Intrinsic Value
Upside potential
Previous Close
¥562.00

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

Acmos Inc. operates as a specialized IT solutions provider in Japan, focusing on security services, server network infrastructure, and disaster prevention systems. The company’s core revenue model is built on recurring service contracts and project-based implementations, including its flagship SYMPROBUS security suite and firefighting communication systems. Acmos differentiates itself through niche expertise in targeted attack training and disaster prevention technology, serving both corporate and public sector clients. Its market position is reinforced by long-term client relationships and a reputation for reliability in critical IT infrastructure. The company operates in a competitive but fragmented industry, where its focus on integrated security and disaster resilience provides a defensible niche. While larger IT service providers dominate broader markets, Acmos maintains relevance through tailored solutions and localized support.

Revenue Profitability And Efficiency

Acmos reported revenue of JPY 6.23 billion for FY2024, with net income of JPY 422.9 million, reflecting a net margin of approximately 6.8%. Operating cash flow stood at JPY 347.7 million, though capital expenditures of JPY -101 million indicate restrained investment activity. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling high-margin services.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 43.01 underscores steady earnings power, supported by a capital-light service model. The company’s low beta (0.177) indicates minimal earnings volatility relative to the market, though this may also reflect limited growth ambition. Cash reserves of JPY 2.93 billion against total debt of JPY 536.7 million suggest conservative leverage and strong liquidity management.

Balance Sheet And Financial Health

Acmos maintains a robust balance sheet, with cash and equivalents covering 5.5x total debt. The debt-to-equity ratio appears negligible, emphasizing financial stability. Working capital is healthy, supported by JPY 2.93 billion in cash, though the modest operating cash flow (JPY 347.7 million) warrants monitoring for sustained reinvestment capacity.

Growth Trends And Dividend Policy

Growth appears muted, with revenue stability prioritized over expansion. The JPY 24 per share dividend implies a payout ratio of ~56% of net income, signaling a shareholder-friendly policy. However, the lack of explicit growth initiatives may limit upside potential absent organic demand increases in its niche markets.

Valuation And Market Expectations

At a market cap of JPY 5.69 billion, the stock trades at ~1x revenue and ~13.5x net income, aligning with niche IT service peers. The low beta suggests market expectations of limited cyclicality, though this may also reflect skepticism about breakout growth.

Strategic Advantages And Outlook

Acmos’s strategic advantage lies in its deep domain expertise in security and disaster prevention IT, sectors with steady demand in Japan. The outlook remains stable but unspectacular, with growth likely tied to incremental contract wins rather than transformative opportunities. Cybersecurity tailwinds could benefit its training solutions, but execution risks persist in a competitive landscape.

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