investorscraft@gmail.com

Intrinsic ValueSystemSoft Corporation (7527.T)

Previous Close¥62.00
Intrinsic Value
Upside potential
Previous Close
¥62.00

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

SystemSoft Corporation operates in Japan's competitive IT services sector, specializing in SaaS solutions for real estate management, robotic process automation (RPA), and AI development. The company's core revenue model revolves around subscription-based SaaS offerings, consulting services, and custom system development, catering to businesses seeking digital transformation. Its real estate SaaS platform streamlines property rental and management, while its RPA and AI services target operational efficiency for corporate clients. SystemSoft differentiates itself through a blend of proprietary software and tailored consulting, positioning it as a niche player in Japan's fragmented IT services market. While not a market leader, its focus on automation and AI aligns with growing enterprise demand for productivity-enhancing tools. The company faces competition from larger domestic IT firms but maintains relevance through specialized expertise in real estate tech and process automation.

Revenue Profitability And Efficiency

SystemSoft reported JPY 2.31 billion in revenue for the period but recorded a net loss of JPY -1.53 billion, reflecting operational challenges. The positive operating cash flow of JPY 610 million suggests some underlying business viability, though profitability metrics remain pressured. Capital expenditures were minimal at JPY -13.8 million, indicating a asset-light service model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company's negative EPS and net income highlight significant earnings pressure, likely due to competitive market conditions or investment phases in its SaaS/RPA offerings. With JPY 3.47 billion in cash against JPY 230 million in debt, it maintains adequate liquidity, but capital efficiency metrics require improvement to justify its market position.

Balance Sheet And Financial Health

SystemSoft's balance sheet shows strength in liquidity, with cash reserves exceeding total debt by a wide margin. The minimal debt load (JPY 230 million) against JPY 3.47 billion in cash equivalents suggests low financial risk, providing flexibility for operational restructuring or selective investments in growth initiatives.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss position. Growth prospects hinge on adoption of its SaaS and automation solutions, though recent financials show contraction. The lack of share count data limits per-share analysis, but the market cap of JPY 5.34 billion implies modest expectations for recovery.

Valuation And Market Expectations

At a JPY 5.34 billion market cap, the valuation appears to factor in both the company's niche expertise and current profitability challenges. The low beta (0.47) suggests limited correlation with broader market movements, typical for small-cap IT services firms with specialized operations.

Strategic Advantages And Outlook

SystemSoft's focus on real estate SaaS and RPA aligns with digital transformation trends, but execution risks remain given its recent losses. Its cash position provides a runway for turnaround efforts, though success depends on improving SaaS adoption and consulting margins. The outlook remains cautious until profitability metrics show sustained improvement.

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