investorscraft@gmail.com

Intrinsic ValueARGO GRAPHICS Inc. (7595.T)

Previous Close¥1,439.00
Intrinsic Value
Upside potential
Previous Close
¥1,439.00

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

ARGO GRAPHICS Inc. operates as a specialized IT services provider in Japan, focusing on high-value technical solutions for product development and engineering. The company’s core revenue streams stem from PLM (Product Lifecycle Management) and HPC (High-Performance Computing) solutions, which cater to industries requiring advanced computational and design capabilities. Its diversified service portfolio includes consulting, system development, and operational support, positioning it as an end-to-end partner for clients in manufacturing, semiconductor, and IT infrastructure sectors. ARGO GRAPHICS distinguishes itself through deep domain expertise in CAD/CAM software, engineering simulations, and IT infrastructure optimization, serving both large enterprises and niche engineering firms. The company’s market position is reinforced by its long-standing presence since 1985 and a client-centric approach that integrates software sales with tailored implementation support. While it faces competition from global IT service providers, its localized expertise and specialization in technical workflows provide a defensible niche in Japan’s industrial and technology sectors.

Revenue Profitability And Efficiency

In FY2024, ARGO GRAPHICS reported revenue of ¥59.5 billion, with net income of ¥6.5 billion, reflecting a robust net margin of approximately 11%. Operating cash flow stood at ¥9.7 billion, significantly exceeding capital expenditures of ¥100 million, indicating strong cash generation efficiency. The company’s asset-light model and negligible debt further underscore its financial discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥305.93 highlights its earnings power, supported by high-margin software sales and consulting services. With no debt and ¥34.4 billion in cash reserves, ARGO GRAPHICS maintains exceptional capital efficiency, reinvesting selectively in R&D and customer support rather than heavy infrastructure outlays.

Balance Sheet And Financial Health

ARGO GRAPHICS boasts a pristine balance sheet, with zero debt and cash equivalents covering over 50% of its market capitalization. This conservative financial structure provides ample liquidity for organic growth or strategic acquisitions, while mitigating risks associated with economic downturns or sector volatility.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by demand for digital transformation in industrial sectors. Its dividend payout of ¥100 per share aligns with a shareholder-friendly policy, though the yield remains modest given its cash-rich position. Future growth may hinge on expanding its HPC and PLM solutions into adjacent markets.

Valuation And Market Expectations

At a market cap of ¥104.1 billion, ARGO GRAPHICS trades at a P/E of approximately 16x, reflecting investor confidence in its niche expertise and cash flow stability. The low beta of 0.247 suggests limited sensitivity to broader market fluctuations, typical for specialized IT service providers.

Strategic Advantages And Outlook

ARGO GRAPHICS’s strategic advantages lie in its deep engineering expertise and integrated service model, which foster long-term client relationships. The outlook remains positive, driven by Japan’s focus on industrial automation and R&D investment, though global competition in PLM and cloud-based solutions could pose challenges. Its strong balance sheet positions it well to adapt to evolving technological demands.

Sources

Company filings, Bloomberg

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