investorscraft@gmail.com

Intrinsic ValuePCA Corporation (9629.T)

Previous Close¥1,943.00
Intrinsic Value
Upside potential
Previous Close
¥1,943.00

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

PCA Corporation operates in Japan's enterprise software sector, specializing in accounting, HR management, and sales/purchasing solutions tailored for small and medium-sized enterprises (SMEs). Its product suite includes bill management, consolidated accounting, attendance tracking, and EDI integrations, addressing critical operational needs. The company differentiates itself through industry-specific modules, such as construction cost management and international trade compliance, enhancing its value proposition. As a domestic player, PCA competes with larger ERP vendors by offering localized, user-friendly solutions with strong workflow automation capabilities. Its focus on SMEs provides a defensible niche, though growth may be constrained by Japan's mature business software market and demographic challenges. The company's long-standing presence since 1980 lends credibility, but it faces pressure from cloud-native competitors and digital transformation trends.

Revenue Profitability And Efficiency

PCA generated JPY 16.2 billion in revenue for FY2025, with net income of JPY 1.74 billion, reflecting a 10.7% net margin. Operating cash flow stood at JPY 2.85 billion, significantly exceeding capital expenditures of JPY -297 million, indicating efficient cash conversion. The absence of debt and JPY 21.8 billion in cash reserves underscore conservative financial management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 86.48 demonstrates steady earnings capacity, supported by high gross margins typical of software businesses. The company's capital-light model is evident in minimal capex requirements, with R&D likely embedded in operating expenses. Zero leverage amplifies return on equity, though excess cash may suggest underutilized growth opportunities.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, with JPY 21.8 billion in cash against no debt, equating to 61% of market capitalization. This fortress position provides ample liquidity for dividends or strategic investments. Current assets dwarf any conceivable liabilities, making financial distress highly improbable.

Growth Trends And Dividend Policy

PCA's growth appears modest given Japan's saturated SME software market, though niche specialization could support low-single-digit expansion. The JPY 87 per share dividend represents a 100% payout ratio based on FY2025 EPS, suggesting either exceptional confidence in recurring cash flows or limited reinvestment avenues. Share count stability indicates no dilution concerns.

Valuation And Market Expectations

At JPY 35.7 billion market cap, PCA trades at ~2.2x revenue and ~20.5x net income, a premium to legacy software peers but justified by its net cash position. The 0.533 beta implies lower volatility than the broader market, likely due to stable SME clientele and recession-resistant demand.

Strategic Advantages And Outlook

PCA's deep domain expertise in Japanese regulatory requirements creates switching costs for clients. However, cloud migration delays and reliance on perpetual licenses pose long-term risks. The cash-rich balance sheet could fund acquisitions or product modernization, but execution will determine whether the company can transition successfully to subscription models without disrupting its profitable legacy business.

Sources

Company description and financial data from disclosed ticker information, market multiples inferred from industry benchmarks

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