investorscraft@gmail.com

Intrinsic ValueFuji Soft Incorporated (9749.T)

Previous Close¥9,800.00
Intrinsic Value
Upside potential
Previous Close
¥9,800.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fuji Soft Incorporated is a Japan-based IT services provider specializing in innovative technology solutions, including humanoid robotics, cloud integration, and digital security. The company's flagship product, PALRO, exemplifies its focus on humanoid robotics for service applications, while its cloud solutions like FSSaaBIS cater to enterprise collaboration needs. Fuji Soft also delivers specialized services in broadband, mobile, and digital living solutions, positioning itself as a versatile player in Japan's competitive IT services sector. The company operates across multiple verticals, including security diagnostics, embedded technology, and data warehousing, leveraging its long-standing expertise since its founding in 1970. Its market position is reinforced by a diversified portfolio that addresses both B2B and niche consumer demands, such as AKIBA PLAZA for event hosting. While competing with larger global IT firms, Fuji Soft maintains relevance through localized innovation and tailored solutions for the Japanese market.

Revenue Profitability And Efficiency

Fuji Soft reported revenue of JPY 317.5 billion for FY 2024, with net income of JPY 21.1 billion, reflecting a net margin of approximately 6.7%. Operating cash flow stood at JPY 16.2 billion, though capital expenditures of JPY -9.1 billion indicate ongoing investments in technology and infrastructure. The company’s diluted EPS of JPY 334.23 suggests reasonable profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified IT service offerings, with robotics and cloud solutions likely contributing to higher-margin segments. Capital efficiency appears balanced, with moderate debt levels (JPY 49.2 billion) against JPY 35.7 billion in cash reserves. The negative beta (-0.181) suggests low correlation with broader market movements, possibly due to its niche focus.

Balance Sheet And Financial Health

Fuji Soft’s balance sheet shows JPY 35.7 billion in cash and equivalents against total debt of JPY 49.2 billion, indicating a manageable leverage position. The company’s liquidity is adequate, with operating cash flow covering interest obligations. Its financial health is stable, though further debt reduction could improve flexibility.

Growth Trends And Dividend Policy

Growth trends are likely driven by demand for robotics and cloud services, though specific segment performance is undisclosed. The company pays a dividend of JPY 42 per share, reflecting a conservative but shareholder-friendly policy. Future expansion may depend on scaling high-margin offerings like PALRO and FSSaaBIS.

Valuation And Market Expectations

With a market cap of JPY 617.6 billion, Fuji Soft trades at a P/E of approximately 29x based on diluted EPS, suggesting moderate growth expectations. Investors may be pricing in its niche expertise and potential in robotics, though competition in IT services remains a risk.

Strategic Advantages And Outlook

Fuji Soft’s strategic advantages lie in its robotics and cloud integration capabilities, which differentiate it in Japan’s IT sector. The outlook depends on execution in high-growth areas like automation and SaaS. However, macroeconomic pressures and R&D costs could impact margins. Long-term success hinges on innovation and market adoption of its specialized solutions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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