investorscraft@gmail.com

Intrinsic ValueI-O Data Device, Inc. (6916.T)

Previous Close¥1,298.00
Intrinsic Value
Upside potential
Previous Close
¥1,298.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

I-O Data Device, Inc. operates in the competitive Japanese computer hardware sector, specializing in digital home appliance peripherals. The company generates revenue through a diversified product portfolio, including memory devices, storage solutions, LCD monitors, and network equipment. Its offerings cater to both consumer and corporate markets, with a focus on reliability and technological integration. I-O Data maintains a niche position by balancing innovation with cost-effective solutions, though it faces stiff competition from larger global players in the hardware space. The company’s strength lies in its localized supply chain and strong distribution network within Japan, which supports steady demand for its peripherals. However, its market share remains modest compared to multinational competitors, reflecting the challenges of scaling in a hardware-dominated industry with thin margins. IoT and connectivity products represent growth opportunities, but success hinges on R&D investment and strategic partnerships to enhance product differentiation.

Revenue Profitability And Efficiency

For FY 2021, I-O Data reported revenue of JPY 56.6 billion, with net income of JPY 1.38 billion, reflecting a net margin of approximately 2.4%. The diluted EPS stood at JPY 104.3, indicating modest profitability. Operating cash flow was negative at JPY -1.69 billion, likely due to working capital adjustments or inventory management challenges, while capital expenditures were limited to JPY -234 million, suggesting conservative reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin margins typical of the hardware sector. Capital efficiency metrics are not explicitly provided, but the low capex relative to revenue implies a lean operational model. The negative operating cash flow raises questions about short-term liquidity management, though the JPY 6.18 billion cash reserve provides a buffer.

Balance Sheet And Financial Health

I-O Data maintains a conservative balance sheet, with JPY 6.18 billion in cash and equivalents against JPY 656 million in total debt, indicating strong liquidity. The minimal debt load suggests low financial risk, though the negative operating cash flow warrants monitoring. The company’s equity base appears stable, supported by its longstanding market presence.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited historical data, but the dividend payout of JPY 310 per share signals a commitment to shareholder returns. The yield, however, depends on the stock price, which is undisclosed here. The hardware sector’s cyclicality may pressure consistent growth, necessitating product diversification or higher-margin offerings to sustain dividends.

Valuation And Market Expectations

With a beta of 0.44, the stock exhibits lower volatility than the broader market, possibly reflecting its niche positioning. The absence of a reported market cap limits valuation analysis, but the modest earnings and sector challenges suggest cautious investor expectations. Hardware peers’ multiples could serve as benchmarks, though I-O Data’s localized focus may justify a discount.

Strategic Advantages And Outlook

I-O Data’s strategic advantages include its entrenched distribution network and diversified product suite. However, the outlook depends on its ability to innovate in IoT and connectivity while managing cost pressures. Long-term success may require scaling beyond Japan or forging alliances to enhance technological capabilities, but execution risks remain.

Sources

Company description and financial data sourced from publicly available disclosures (likely annual reports or JPX filings).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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