investorscraft@gmail.com

Intrinsic ValueFukui Computer Holdings,Inc. (9790.T)

Previous Close¥3,165.00
Intrinsic Value
Upside potential
Previous Close
¥3,165.00

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

Fukui Computer Holdings, Inc. operates as a specialized software provider in Japan’s construction technology sector, focusing on CAD and BIM solutions. Its flagship products, such as ARCHITREND Zero and GLOOBE, cater to architectural design, civil engineering, and construction management, serving contractors, architects, and material suppliers. The company’s niche expertise in 3D modeling and simulation positions it as a key enabler of digital transformation in Japan’s traditionally analog construction industry. Unlike global CAD giants, Fukui Computer leverages deep regional familiarity, offering localized support and compliance with Japanese construction standards. Its 3D Catalog.com platform further enhances value by connecting manufacturers with designers, creating a sticky ecosystem. The firm’s longevity since 1979 underscores its adaptability in a sector where precision and regulatory alignment are critical. With no direct public competitors at its scale domestically, Fukui Computer holds a defensible position in Japan’s construction software niche, though international BIM adoption trends may reshape long-term dynamics.

Revenue Profitability And Efficiency

Fukui Computer reported JPY 13.8 billion in revenue for FY2024, with net income of JPY 3.8 billion, reflecting a robust 27.6% net margin. Operating cash flow stood at JPY 4.9 billion, significantly exceeding capital expenditures of JPY -211 million, indicating high cash conversion efficiency. The asset-light model is evident in minimal capex, with software development likely treated as an operating expense.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 184.62 demonstrates strong earnings power relative to its JPY 62.9 billion market cap. Zero debt and JPY 19.8 billion in cash equivalents suggest exceptional capital efficiency, with no leverage needed to sustain operations. The business likely benefits from recurring revenue streams tied to software licenses and support services.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, with cash representing ~31% of market capitalization and no debt. This liquidity position provides ample flexibility for R&D or strategic acquisitions. Shareholders’ equity is likely substantial given the high retained earnings evidenced by cumulative profits.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the JPY 70 per share dividend implies a ~38% payout ratio based on EPS, balancing capital returns with reinvestment needs. Japan’s construction digitization tailwinds and the company’s cash reserves could support both organic growth and sustained dividends.

Valuation And Market Expectations

At a P/E of ~16.5x (based on FY2024 EPS), the valuation reflects market expectations of stable, albeit not hyper-growth, performance. The low beta (0.094) suggests investors view it as a defensive play within technology, insulated from broader market volatility.

Strategic Advantages And Outlook

Fukui Computer’s main advantages include domain expertise in Japanese construction workflows and a captive customer base. Risks include limited geographic diversification and potential disruption from global BIM platforms. The outlook remains stable, supported by Japan’s gradual construction tech adoption and the firm’s strong financial position to navigate industry shifts.

Sources

Company description, financial data from disclosed ticker information

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