investorscraft@gmail.com

Intrinsic ValueSCSK Corporation (9719.T)

Previous Close¥5,664.00
Intrinsic Value
Upside potential
Previous Close
¥5,664.00

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

SCSK Corporation operates as a diversified IT services provider in Japan and internationally, specializing in industry-specific solutions across manufacturing, telecommunications, distribution, media, finance, and automotive sectors. The company generates revenue through a mix of IT consulting, system integration, outsourcing, and cloud infrastructure services, leveraging partnerships with major software providers like SAP, Oracle, and Salesforce. Its segment-focused approach—spanning Manufacturing & Telecommunication Systems, Distribution & Media Systems, and Financial IT—allows it to deliver tailored solutions that address complex operational needs. SCSK holds a competitive position as a subsidiary of Sumitomo Corporation, benefiting from cross-industry expertise and long-term client relationships in Japan’s mature IT services market. The company’s emphasis on digital transformation, including cloud-based data centers and mobility systems for automotive ECU development, aligns with broader industry trends toward automation and IoT integration. While domestic demand drives the majority of its revenue, its global solutions segment provides incremental growth exposure.

Revenue Profitability And Efficiency

SCSK reported revenue of ¥480.3 billion for FY2024, with net income of ¥40.5 billion, reflecting an 8.4% net margin. Operating cash flow stood at ¥67.9 billion, supported by stable outsourcing and maintenance contracts. Capital expenditures of ¥9.6 billion indicate moderate reinvestment, primarily in data center and cloud infrastructure. The company’s asset-light model and recurring revenue streams contribute to consistent cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of ¥129.51 underscores SCSK’s earnings stability, driven by high-margin IT management services and cost discipline. The company’s capital efficiency is evident in its ability to maintain profitability despite sector-wide pressure on IT services pricing, with ROIC likely benefiting from its Sumitomo affiliation and scaled operations.

Balance Sheet And Financial Health

SCSK maintains a robust balance sheet with ¥144.4 billion in cash and equivalents against ¥74 billion of total debt, providing ample liquidity. The low debt-to-equity ratio and strong cash position support its dividend policy and strategic investments in high-growth areas like cloud and mobility systems.

Growth Trends And Dividend Policy

Revenue growth is tempered by Japan’s mature IT market, but segments like Global Solutions and Mobility Systems offer niche expansion opportunities. The company’s ¥71 per share dividend reflects a payout ratio aligned with earnings, prioritizing shareholder returns while retaining flexibility for R&D and acquisitions.

Valuation And Market Expectations

At a market cap of ¥1.32 trillion, SCSK trades at a P/E of ~32.6x, a premium to peers, likely reflecting its Sumitomo backing and defensive cash flows. The low beta (0.44) suggests investor perception of stability amid economic volatility.

Strategic Advantages And Outlook

SCSK’s key strengths lie in its diversified client base, Sumitomo’s ecosystem, and expertise in regulated industries like finance and manufacturing. Near-term growth hinges on cloud adoption and automotive software demand, though competition from global IT firms poses a risk. The outlook remains stable, with incremental gains from digital transformation projects.

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