investorscraft@gmail.com

Intrinsic ValueSaison Technology Co., Ltd. (9640.T)

Previous Close¥2,487.00
Intrinsic Value
Upside potential
Previous Close
¥2,487.00

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

Saison Technology Co., Ltd. operates as a specialized IT services provider in Japan, focusing on enterprise middleware, financial solutions, and retail system integration. Its flagship product, HULFT, is a middleware suite facilitating secure data transfer and integration, serving enterprises across industries. The company also delivers tailored solutions for financial institutions, including credit card processing, debt collection, and compliance with payment card industry security standards. Its expertise in retail system development, particularly for department stores and supermarkets, underscores its niche positioning. Saison Technology differentiates itself through domain-specific software packages and cloud-based services, including AI/data management and blockchain solutions. While it competes in Japan's crowded IT services market, its long-standing relationships with financial and retail clients provide stability. The company’s rebranding in 2024 reflects a strategic shift toward broader technology services, though its core revenue remains tied to legacy system integration and middleware licensing.

Revenue Profitability And Efficiency

Saison Technology reported revenue of ¥23.9 billion for FY 2024, with net income of ¥603 million, reflecting modest profitability. Operating cash flow stood at ¥2.3 billion, supported by stable middleware and system integration demand. Capital expenditures were limited at ¥324 million, indicating a capital-light model. The company’s cash position of ¥13.3 billion suggests liquidity strength, though its low beta (0.087) implies minimal correlation with broader market volatility.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥37.22 demonstrates moderate earnings power, with profitability constrained by competitive pressures in IT services. Its capital efficiency is evident in low debt (¥9.9 million) and high cash reserves, enabling flexibility for strategic investments. However, reliance on legacy systems and middleware licensing may limit margin expansion without diversification into higher-growth cloud or AI services.

Balance Sheet And Financial Health

Saison Technology maintains a robust balance sheet, with ¥13.3 billion in cash and equivalents against negligible debt. This conservative financial structure provides resilience, though it may underutilize leverage for growth. The company’s equity-heavy financing aligns with its steady, low-risk business model, but investors may seek more aggressive capital deployment to drive returns.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting incremental gains. The dividend payout of ¥90 per share signals a shareholder-friendly policy, supported by strong cash generation. However, the lack of significant top-line expansion suggests reliance on existing client relationships rather than disruptive innovation or market penetration.

Valuation And Market Expectations

At a market cap of ¥28.9 billion, the company trades at a P/E of approximately 48, indicating premium pricing relative to earnings. Investors likely value its stable cash flows and niche middleware dominance, though growth expectations remain tempered given the mature IT services landscape in Japan.

Strategic Advantages And Outlook

Saison Technology’s deep expertise in financial and retail IT systems provides a defensible niche, but its outlook hinges on transitioning legacy clients to newer cloud and AI offerings. The rebranding suggests ambition, but execution risks persist. Near-term stability is assured, though long-term relevance depends on accelerating digital transformation initiatives beyond traditional middleware.

Sources

Company filings, Bloomberg

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