investorscraft@gmail.com

Intrinsic ValueNet One Systems Co., Ltd. (7518.T)

Previous Close¥4,480.00
Intrinsic Value
Upside potential
Previous Close
¥4,480.00

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

Net One Systems Co., Ltd. operates as a key player in Japan's information technology services sector, specializing in comprehensive platform solutions and ICT infrastructure. The company generates revenue through its diversified offerings, including virtual desktop infrastructure, telecommunication networks (such as carrier Ethernet and SDN/NFV solutions), and tailored IT services for enterprises and telecom operators. Its expertise in network optimization and digital transformation positions it as a trusted partner for businesses navigating Japan's rapidly evolving tech landscape. With a strong foothold in domestic markets, Net One Systems leverages its deep industry knowledge and long-standing client relationships to maintain competitive differentiation. The company’s focus on high-margin, scalable solutions—particularly in cloud integration and next-gen networking—underscores its strategic alignment with Japan’s push for advanced digital infrastructure. While facing competition from global IT service providers, its localized expertise and end-to-end service capabilities reinforce its market relevance.

Revenue Profitability And Efficiency

Net One Systems reported revenue of JPY 205.1 billion for FY 2024, with net income of JPY 13.7 billion, reflecting a disciplined cost structure. The company’s operating cash flow of JPY 23.9 billion and capital expenditures of JPY -4.6 billion indicate efficient cash generation relative to reinvestment needs. Its diluted EPS of JPY 169.64 suggests steady profitability, supported by a focus on high-value IT solutions.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a beta of 0.67 indicating lower volatility relative to the broader market. Its ability to convert revenue into net income (6.7% margin) and generate JPY 23.9 billion in operating cash flow highlights operational efficiency. The moderate capital expenditure outlay suggests a balanced approach to growth and capital preservation.

Balance Sheet And Financial Health

Net One Systems maintains a robust balance sheet, with JPY 32.0 billion in cash and equivalents against JPY 28.5 billion in total debt, reflecting a comfortable liquidity position. The manageable debt level and strong cash reserves provide flexibility for strategic investments or shareholder returns, underpinning financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s IT modernization trends, with potential upside from enterprise digital transformation. Its dividend per share of JPY 83 signals a commitment to shareholder returns, supported by consistent cash flow generation. However, revenue growth may hinge on broader IT spending cycles and competitive pressures in the sector.

Valuation And Market Expectations

With a market cap of JPY 355.5 billion, the company trades at a P/E multiple of approximately 26x (based on diluted EPS), reflecting investor confidence in its niche expertise. The lower beta suggests perceived resilience, though valuation may be sensitive to Japan’s economic conditions and IT adoption rates.

Strategic Advantages And Outlook

Net One Systems benefits from its localized service depth and hybrid infrastructure solutions, aligning with Japan’s demand for secure, scalable IT platforms. Challenges include competition from global cloud providers, but its focus on mission-critical networks and long client relationships provides a defensive moat. The outlook remains stable, contingent on execution in high-growth areas like SDN/NFV and enterprise cloud integration.

Sources

Company filings, market data

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