investorscraft@gmail.com

Intrinsic ValueSophia Holdings Co.,Ltd. (6942.T)

Previous Close¥1,255.00
Intrinsic Value
Upside potential
Previous Close
¥1,255.00

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

Sophia Holdings Co., Ltd. operates as a diversified IT services provider in Japan and internationally, specializing in web services, mobile virtual network operations, and cloud-based solutions. The company’s core revenue streams include web development, data center solutions, and security software, alongside niche offerings like healthcare IT support and real estate information management systems. Its Smobi SIM service targets corporate clients, differentiating it from traditional telecom providers. Sophia Holdings operates in a competitive IT services sector, where its broad service portfolio and industry-specific solutions provide a defensible market position. The company’s focus on healthcare and real estate IT solutions aligns with Japan’s aging population and digital transformation trends, offering long-term growth potential. However, its fragmented business segments may dilute operational focus compared to pure-play competitors.

Revenue Profitability And Efficiency

Sophia Holdings reported revenue of ¥9.03 billion for FY 2024, though net income was negative at ¥-100.9 million, reflecting margin pressures. Operating cash flow of ¥633.8 million suggests some operational resilience, but capital expenditures were minimal at ¥-32.2 million, indicating limited near-term growth investments. The diluted EPS of ¥-33.51 underscores profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, though positive operating cash flow suggests some cash generation capability. With modest capital expenditures, Sophia Holdings appears to prioritize cost containment over aggressive expansion, which may limit scalability but preserves liquidity.

Balance Sheet And Financial Health

Sophia Holdings maintains a solid liquidity position with ¥2.96 billion in cash and equivalents, against total debt of ¥2.49 billion. The balance sheet reflects moderate leverage, but the lack of dividend payouts and negative earnings raise questions about sustainable financial health without improved profitability.

Growth Trends And Dividend Policy

Revenue growth trends are unclear given sparse historical data, but the absence of dividends suggests reinvestment priorities. The company’s exposure to Japan’s IT and healthcare sectors could support future growth, though execution risks remain given its unprofitable FY 2024 results.

Valuation And Market Expectations

With a market cap of ¥4.91 billion and a beta of 0.40, Sophia Holdings is viewed as a low-volatility but niche player. The negative earnings and lack of dividends likely weigh on investor sentiment, though its cash position provides a buffer.

Strategic Advantages And Outlook

Sophia Holdings’ diversified IT services and focus on healthcare and real estate IT solutions offer strategic differentiation. However, profitability challenges and fragmented operations necessitate sharper execution. The outlook hinges on margin improvement and targeted growth in high-potential verticals.

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