investorscraft@gmail.com

Intrinsic ValuePasco Corporation (9232.T)

Previous Close¥2,131.00
Intrinsic Value
Upside potential
Previous Close
¥2,131.00

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

Pasco Corporation operates as a specialized provider of geospatial information services, serving both public and private sectors in Japan and internationally. The company leverages advanced technologies such as satellite, airborne, and ground-based surveying to deliver high-precision data for infrastructure, disaster prevention, and urban planning. Its diversified service portfolio includes GIS cloud solutions, consulting, and customized application development, positioning it as a critical player in Japan's geospatial intelligence market. Pasco’s integration of cutting-edge sensors and analytics enables it to address complex challenges in environmental monitoring, transportation, and municipal management. As a subsidiary of Secom Co., Ltd., it benefits from synergies in security and infrastructure services, reinforcing its competitive edge in a niche but growing industry. The company’s expertise in disaster mitigation and regional strategy analysis further enhances its value proposition, particularly in Japan’s disaster-prone landscape. With a strong reputation for accuracy and reliability, Pasco maintains a leadership position in geospatial services, supported by long-term contracts with government agencies and private enterprises.

Revenue Profitability And Efficiency

Pasco reported revenue of JPY 60.7 billion for FY 2024, with net income reaching JPY 5.1 billion, reflecting a net margin of approximately 8.4%. Operating cash flow stood at JPY 5.4 billion, while capital expenditures were JPY 997 million, indicating disciplined investment in technology and infrastructure. The company’s profitability metrics suggest efficient cost management, though its capital intensity aligns with its asset-heavy surveying operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 353.68 underscores its earnings capability, supported by stable demand for geospatial data. Pasco’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant debt (JPY 27.8 billion), though its reliance on debt financing warrants monitoring. The balance between growth investments and profitability remains a key focus.

Balance Sheet And Financial Health

Pasco’s financial position is marked by JPY 19.7 billion in cash and equivalents against total debt of JPY 27.8 billion, indicating moderate leverage. The liquidity buffer provides flexibility, but the debt load could constrain aggressive expansion. The company’s asset-light service segments, such as GIS cloud solutions, may help improve long-term financial resilience.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s increasing focus on disaster resilience and smart city initiatives. Pasco’s dividend of JPY 50 per share reflects a conservative payout ratio, prioritizing reinvestment over shareholder returns. The company’s niche expertise positions it to capitalize on urbanization and climate adaptation trends, though global competition remains a risk.

Valuation And Market Expectations

With a market cap of JPY 30.7 billion and a beta of 0.41, Pasco is viewed as a low-volatility play in the industrials sector. The valuation reflects steady but modest growth expectations, aligned with its specialized market. Investors likely prize its defensive qualities and long-term contracts over high-growth potential.

Strategic Advantages And Outlook

Pasco’s strategic advantages lie in its technological leadership, government partnerships, and Secom’s backing. The outlook is stable, with opportunities in digital transformation and climate-related projects. However, reliance on public-sector spending and geopolitical risks in data sourcing could pose challenges. The company’s ability to innovate in GIS and analytics will be critical for sustained relevance.

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