investorscraft@gmail.com

Intrinsic ValueJapaniace Co.,Ltd. (9558.T)

Previous Close¥2,155.00
Intrinsic Value
Upside potential
Previous Close
¥2,155.00

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

Japaniace Co., Ltd. operates in Japan's advanced engineering and IT services sector, specializing in software design, development, and maintenance for industries such as telecommunications, finance, and government. The company supports manufacturing clients with mechanical and electrical design services, particularly in automotive, digital equipment, and robotics. Its cloud infrastructure and Salesforce solutions cater to enterprises transitioning from on-premise environments, positioning it as a niche player in Japan's IT modernization landscape. Japaniace differentiates itself through a dual focus on engineering support and IT services, leveraging its expertise to serve both traditional manufacturers and digital transformation initiatives. The company’s market position is reinforced by its long-standing relationships with domestic clients, though it faces competition from larger IT service providers and global cloud platforms. Its specialization in high-value engineering services provides a defensible niche, but scalability remains a challenge given its regional focus.

Revenue Profitability And Efficiency

Japaniace reported revenue of ¥11.21 billion for FY2024, with net income of ¥722.6 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at ¥938.2 million, indicating healthy cash conversion. The absence of debt and minimal capital expenditures (¥5.5 million) suggest a lean operational model with disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥179.43 demonstrates moderate earnings power, supported by its asset-light business model. With no debt and ¥3.0 billion in cash reserves, Japaniace maintains strong capital efficiency, though its return metrics are tempered by its niche market focus and limited scale.

Balance Sheet And Financial Health

Japaniace’s balance sheet is robust, with ¥3.0 billion in cash and equivalents and no debt, underscoring a conservative financial strategy. The lack of leverage and ample liquidity provide flexibility for organic growth or strategic investments, though the company has yet to deploy capital aggressively.

Growth Trends And Dividend Policy

Revenue growth appears stable but unspectacular, aligned with Japan’s mature IT services market. The company pays a dividend of ¥95 per share, yielding approximately 2.2% based on its market cap, signaling a commitment to shareholder returns despite its smaller size.

Valuation And Market Expectations

At a market cap of ¥8.56 billion, Japaniace trades at a P/E of ~11.8x, reflecting modest expectations for growth. Its beta of 0.826 suggests lower volatility relative to the broader market, consistent with its steady but niche business model.

Strategic Advantages And Outlook

Japaniace’s deep engineering expertise and localized client relationships are key strengths, but its reliance on the domestic market limits upside. Expansion into higher-growth IT segments or overseas markets could unlock value, though execution risks remain. The outlook is stable, with profitability likely to persist but unlikely to accelerate significantly without strategic shifts.

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