investorscraft@gmail.com

Intrinsic ValueIbis Inc. (9343.T)

Previous Close¥698.00
Intrinsic Value
Upside potential
Previous Close
¥698.00

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

Ibis Inc. is a Japan-based technology firm specializing in mobile-first software solutions and IT engineering services. Its flagship product, ibisPaint, is a widely used mobile painting application catering to digital artists and hobbyists, leveraging the growing demand for creative tools on smartphones. The company also provides IT engineer dispatch and entrusted development services, positioning itself as a dual-threat in both consumer and B2B tech markets. Operating in the competitive Software - Application sector, Ibis differentiates itself through a niche focus on mobile optimization and user-friendly design. Its market position is bolstered by a strong domestic presence in Japan, though global expansion remains a potential growth avenue. The company’s revenue streams are diversified between app monetization (likely through subscriptions or in-app purchases) and IT service contracts, providing stability against sector volatility.

Revenue Profitability And Efficiency

For FY 2024, Ibis reported revenue of ¥4.63 billion, with net income of ¥839 million, reflecting a healthy net margin of approximately 18.1%. The company’s operating cash flow of ¥1.20 billion underscores robust cash generation, while minimal capital expenditures (¥-11.4 million) suggest asset-light operations. This efficiency is typical of software-focused firms with scalable digital products.

Earnings Power And Capital Efficiency

Diluted EPS of ¥217.25 highlights strong earnings power relative to its market cap of ¥10.83 billion. The company’s high beta (1.83) indicates sensitivity to market swings, but its cash-rich balance sheet (¥2.23 billion in cash) and low debt (¥43.7 million) provide resilience. Operating cash flow coverage of net income at 1.43x further demonstrates sustainable profitability.

Balance Sheet And Financial Health

Ibis maintains a conservative balance sheet, with cash and equivalents exceeding total debt by a factor of 51x. This liquidity position, coupled with negligible leverage, signals low financial risk. The absence of significant capex demands allows for flexibility in capital allocation, whether for R&D, dividends, or strategic acquisitions.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on mobile apps aligns with global digitalization trends. A dividend of ¥40 per share suggests a shareholder-friendly policy, though the payout ratio remains modest given high retained earnings. Future growth may hinge on expanding ibisPaint’s user base or scaling IT services internationally.

Valuation And Market Expectations

At a market cap of ¥10.83 billion, Ibis trades at a P/E of ~12.9x (based on diluted EPS), which is reasonable for a profitable software firm. The elevated beta implies investor expectations of volatility, possibly tied to its dual exposure to consumer app demand and corporate IT spending cycles.

Strategic Advantages And Outlook

Ibis’s strategic edge lies in its mobile-centric expertise and lean operational model. Near-term opportunities include monetizing ibisPaint’s user engagement or cross-selling IT services to app clients. Risks include competition in crowded app markets and reliance on Japan’s tech labor pool. The outlook is stable, with potential upside from global app adoption or B2B contract wins.

Sources

Company description, financials, and market data sourced from disclosed ticker information and industry classification.

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