investorscraft@gmail.com

Intrinsic ValueTranscosmos Inc. (9715.T)

Previous Close¥3,770.00
Intrinsic Value
Upside potential
Previous Close
¥3,770.00

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

transcosmos inc. operates as a global business process outsourcing (BPO) provider, specializing in back-office operations, customer support, digital marketing, and e-commerce services. The company serves diverse industries, including finance, telecommunications, healthcare, and retail, leveraging its expertise in IT systems, omni-channel marketing, and fulfillment solutions. Its revenue model is built on long-term contracts and performance-based fees, ensuring stable cash flows. transcosmos holds a competitive position in Japan's BPO market, supported by its extensive service portfolio and technological adaptability. The firm differentiates itself through integrated digital transformation solutions, combining traditional outsourcing with advanced analytics and automation. Its focus on e-commerce and digital marketing aligns with global trends toward online business expansion, positioning it as a key enabler for clients navigating digital shifts. While facing competition from global BPO players, transcosmos maintains strong client retention due to its localized expertise and scalable operations.

Revenue Profitability And Efficiency

In FY 2024, transcosmos reported revenue of JPY 362.2 billion, with net income of JPY 10.1 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 18.3 billion, though capital expenditures of JPY 5.1 billion indicate ongoing investments in technology and infrastructure. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost optimization.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 252.77 demonstrates its ability to generate earnings despite competitive pressures. With a beta of 0.122, transcosmos exhibits low volatility relative to the market, appealing to risk-averse investors. Its capital efficiency is underscored by a disciplined approach to debt management, with total debt of JPY 18.6 billion against cash reserves of JPY 64.8 billion.

Balance Sheet And Financial Health

transcosmos maintains a robust balance sheet, with JPY 64.8 billion in cash and equivalents, providing liquidity for operational needs and strategic initiatives. Total debt of JPY 18.6 billion is manageable, reflecting a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow, ensuring flexibility in meeting obligations and funding growth.

Growth Trends And Dividend Policy

The company’s growth is driven by expanding demand for digital outsourcing and e-commerce solutions. Its dividend per share of JPY 106 indicates a shareholder-friendly policy, though payout ratios remain sustainable. Future growth may hinge on scaling high-margin services like digital marketing and IT system maintenance, particularly in overseas markets.

Valuation And Market Expectations

With a market capitalization of JPY 124 billion, transcosmos trades at a moderate valuation, reflecting its stable but slow-growth profile. Investors likely anticipate steady performance, given its low beta and recurring revenue streams. The stock’s appeal lies in its defensive positioning within the technology services sector.

Strategic Advantages And Outlook

transcosmos benefits from its entrenched market position in Japan and growing expertise in digital transformation. Its ability to integrate traditional BPO with cutting-edge solutions provides a strategic edge. The outlook remains cautiously optimistic, with opportunities in cross-border e-commerce and automation-driven efficiency gains offsetting macroeconomic uncertainties.

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