investorscraft@gmail.com

Intrinsic ValueFuso Dentsu Co., Ltd. (7505.T)

Previous Close¥1,983.00
Intrinsic Value
Upside potential
Previous Close
¥1,983.00

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

Fuso Dentsu Co., Ltd. is a Japan-based ICT company specializing in network solutions, system integration, and facility services. It serves diverse sectors, including government, healthcare, manufacturing, logistics, and retail, with tailored solutions such as disaster prevention systems, electronic medical records, and logistics management platforms. The company’s strength lies in its end-to-end service offerings, from design and construction to maintenance and consulting, positioning it as a trusted partner for digital transformation in Japan. Fuso Dentsu’s deep sector expertise and localized approach differentiate it from global competitors, allowing it to capture niche demand in Japan’s highly regulated and specialized markets. Its focus on public sector and healthcare clients provides stable revenue streams, while its expansion into logistics and retail reflects adaptability to evolving industry needs. The company’s integrated model—combining hardware, software, and services—enhances customer stickiness and cross-selling opportunities.

Revenue Profitability And Efficiency

Fuso Dentsu reported revenue of JPY 46.8 billion in FY2024, with net income of JPY 1.43 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 1.31 billion, supported by disciplined cost management. Capital expenditures were modest at JPY 135 million, indicating a capital-light model focused on service delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 247.04 underscores its ability to generate earnings despite operating in a competitive ICT services market. Its low beta (0.022) suggests minimal correlation to broader market volatility, likely due to its stable government and healthcare client base. The balance between recurring service revenue and project-based work contributes to earnings consistency.

Balance Sheet And Financial Health

Fuso Dentsu maintains a solid financial position, with JPY 5.77 billion in cash and equivalents against total debt of JPY 1.59 billion, yielding a comfortable net cash position. This liquidity supports operational flexibility and potential strategic investments. The absence of significant leverage reduces financial risk, aligning with its conservative business approach.

Growth Trends And Dividend Policy

Growth is driven by Japan’s digitalization push, particularly in public infrastructure and healthcare. The company’s dividend per share of JPY 164 reflects a payout ratio of approximately 66%, balancing shareholder returns with reinvestment needs. Its focus on high-margin consulting and managed services could further improve profitability.

Valuation And Market Expectations

With a market cap of JPY 11.9 billion, the stock trades at a P/E of ~8.3x (based on FY2024 EPS), below the sector average, possibly reflecting its niche focus and limited international exposure. Investors may be pricing in slower growth relative to global IT peers, despite its stable domestic positioning.

Strategic Advantages And Outlook

Fuso Dentsu’s entrenched relationships with Japanese public and healthcare entities provide a defensive moat. Its ability to adapt solutions to regulatory changes (e.g., data privacy) is a key advantage. Near-term growth hinges on expanding its logistics and retail verticals, while long-term success depends on scaling higher-margin digital services amid Japan’s aging infrastructure and workforce challenges.

Sources

Company filings, Bloomberg

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