investorscraft@gmail.com

Intrinsic ValueInter Action Corporation (7725.T)

Previous Close¥1,449.00
Intrinsic Value
Upside potential
Previous Close
¥1,449.00

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

Inter Action Corporation operates as a specialized manufacturer of high-precision optical and industrial equipment, primarily serving the semiconductor and advanced manufacturing sectors. The company’s core revenue model is driven by the sale of inspection illuminators and lens modules, critical for quality control in image sensor production, alongside niche products like drying deodorizers and exhaust gas treatment systems. Its operations are segmented into IoT-related works, environmental energy solutions, and Industry 4.0 promotion, reflecting a diversified yet focused approach to industrial technology. Positioned in Japan’s competitive hardware and equipment sector, Inter Action leverages its expertise in precision engineering to cater to demanding clients in semiconductor fabrication and display manufacturing. The company’s market position is reinforced by its ability to address specialized needs, such as vibration isolation and gear testing systems, which are essential for high-tech manufacturing processes. While its revenue base remains concentrated in Japan, its technological niche provides resilience against broader market volatility.

Revenue Profitability And Efficiency

In FY 2024, Inter Action reported revenue of JPY 7.75 billion, with net income of JPY 1.13 billion, reflecting a robust net margin of approximately 14.6%. The company’s diluted EPS stood at JPY 104.15, demonstrating efficient earnings generation. Operating cash flow was modest at JPY 8.3 million, while capital expenditures totaled JPY -166.1 million, indicating disciplined investment in maintaining its technological edge.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high net income relative to revenue, supported by a lean operational structure. With JPY 6.32 billion in cash and equivalents against total debt of JPY 806.9 million, Inter Action maintains a strong liquidity position, enabling flexibility for strategic investments or R&D initiatives. Its capital efficiency is further evidenced by its ability to sustain profitability in a specialized market.

Balance Sheet And Financial Health

Inter Action’s balance sheet is solid, with cash reserves significantly exceeding total debt, reflecting low leverage and financial stability. The company’s JPY 6.32 billion in cash equivalents provides a cushion for operational needs or growth initiatives. Its debt-to-equity ratio appears manageable, aligning with its conservative financial strategy and focus on sustainable growth in a cyclical industry.

Growth Trends And Dividend Policy

The company’s growth is tied to advancements in semiconductor manufacturing and industrial automation, sectors with steady demand. Inter Action’s dividend policy, with a payout of JPY 35 per share, signals a commitment to shareholder returns while retaining earnings for reinvestment. Its ability to maintain dividends alongside capital expenditures suggests a balanced approach to growth and capital allocation.

Valuation And Market Expectations

With a market capitalization of JPY 12.53 billion and a beta of 0.462, Inter Action is perceived as a relatively low-volatility investment within the technology hardware sector. Its valuation reflects investor confidence in its niche market positioning and consistent profitability, though its growth prospects may be tempered by its regional focus and specialized product lines.

Strategic Advantages And Outlook

Inter Action’s strategic advantages lie in its precision engineering capabilities and deep industry expertise, which create barriers to entry for competitors. The outlook remains positive, driven by sustained demand for semiconductor inspection tools and industrial automation solutions. However, the company’s growth trajectory may depend on its ability to expand beyond its domestic market and adapt to evolving technological trends in manufacturing.

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