investorscraft@gmail.com

Intrinsic ValueJASTEC Co., Ltd. (9717.T)

Previous Close¥1,934.00
Intrinsic Value
Upside potential
Previous Close
¥1,934.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JASTEC Co., Ltd. operates as a specialized provider of custom software development and system integration services in Japan, catering primarily to enterprises across diverse industries such as manufacturing, financial services, and distribution. The company’s core revenue model is built on delivering tailored business automation solutions, including purchasing, sales, and decision-support systems, alongside process automation software for industrial applications. Its offerings extend to general business applications like accounting and HR software, as well as middleware and utility products. JASTEC distinguishes itself through deep domain expertise and long-term client relationships, positioning it as a trusted partner for enterprises seeking to optimize operations through technology. While the Japanese software market is highly competitive, JASTEC maintains a niche presence by focusing on bespoke solutions rather than mass-market software, allowing it to command premium pricing and sustain stable demand from its corporate clientele.

Revenue Profitability And Efficiency

In FY2023, JASTEC reported revenue of ¥20.76 billion, with net income reaching ¥2.21 billion, reflecting a robust net margin of approximately 10.7%. The company’s operating cash flow stood at ¥1.71 billion, while capital expenditures were modest at ¥185 million, indicating efficient capital deployment. Its high profitability relative to peers underscores disciplined cost management and a focus on high-value projects.

Earnings Power And Capital Efficiency

JASTEC’s diluted EPS of ¥128.78 demonstrates strong earnings power, supported by its asset-light business model and recurring revenue from system integration services. The company’s minimal debt of ¥183 million and substantial cash reserves of ¥12.94 billion highlight exceptional capital efficiency, allowing for reinvestment in R&D or strategic initiatives without reliance on external financing.

Balance Sheet And Financial Health

JASTEC maintains a fortress balance sheet, with cash and equivalents exceeding total debt by a wide margin. Its net cash position provides significant financial flexibility, mitigating risks associated with economic downturns or project delays. The absence of leverage and strong liquidity position the company favorably for both organic growth and potential acquisitions.

Growth Trends And Dividend Policy

While JASTEC’s growth has been steady rather than explosive, its focus on mission-critical software ensures resilience. The company distributed ¥240 million in dividends in FY2023, reflecting a commitment to shareholder returns. Future growth may hinge on expanding its client base beyond Japan or deepening penetration in under-served verticals like healthcare or logistics.

Valuation And Market Expectations

With a market cap of ¥33.48 billion, JASTEC trades at a P/E multiple of approximately 15x FY2023 earnings, aligning with niche software providers in Japan. The low beta of 0.056 suggests minimal correlation to broader market volatility, appealing to conservative investors seeking stable cash flows.

Strategic Advantages And Outlook

JASTEC’s strategic advantages lie in its entrenched client relationships and expertise in complex system integration. The outlook remains stable, with demand for digital transformation driving steady project pipelines. However, reliance on the domestic market and limited scalability of custom solutions could cap long-term growth unless the company diversifies geographically or into standardized products.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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