investorscraft@gmail.com

Intrinsic ValueAsahi Intelligence Service Co., Ltd. (9799.T)

Previous Close¥1,280.00
Intrinsic Value
Upside potential
Previous Close
¥1,280.00

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

Asahi Intelligence Service Co., Ltd. operates in Japan's information technology services sector, specializing in system integration, network management, and IT infrastructure support. The company generates revenue through a mix of services, including LAN/WAN construction, server management, and software maintenance, catering primarily to enterprise clients. Its niche expertise in Windows/UNIX server environments and host computer systems positions it as a reliable partner for businesses seeking operational efficiency and IT modernization. The firm’s long-standing presence since 1962 underscores its stability in a competitive market dominated by larger players. By focusing on system operation improvement and help desk services, Asahi Intelligence Service differentiates itself through tailored solutions rather than scale. The company’s market position is reinforced by its ability to provide end-to-end IT support, though it faces challenges from cloud service providers and global IT firms expanding in Japan.

Revenue Profitability And Efficiency

In FY2024, Asahi Intelligence Service reported revenue of ¥14.8 billion, with net income of ¥1.07 billion, reflecting a net margin of approximately 7.2%. Operating cash flow stood at ¥1.07 billion, indicating efficient cash conversion from operations. Capital expenditures were minimal at ¥4 million, suggesting a capital-light model focused on service delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥68.91 demonstrates solid earnings power relative to its market cap of ¥16.4 billion. With negligible debt (¥210 million) and high cash reserves (¥6.8 billion), Asahi Intelligence Service maintains strong capital efficiency, enabling reinvestment in growth initiatives or shareholder returns without financial strain.

Balance Sheet And Financial Health

Asahi Intelligence Service boasts a robust balance sheet, with cash and equivalents covering total debt 32 times over. The low debt-to-equity ratio underscores financial prudence, while its liquidity position provides flexibility for strategic opportunities or economic downturns. The absence of significant leverage reduces financial risk.

Growth Trends And Dividend Policy

The company’s growth appears steady but modest, aligned with Japan’s mature IT services market. A dividend of ¥28 per share signals a commitment to returning capital, though the payout ratio remains conservative, preserving room for reinvestment. Future growth may hinge on expanding service offerings or leveraging digital transformation trends.

Valuation And Market Expectations

Trading at a market cap of ¥16.4 billion, the company’s valuation reflects its niche positioning and stable cash flows. The low beta (0.208) suggests limited sensitivity to market volatility, appealing to risk-averse investors. However, growth expectations appear muted compared to high-growth tech peers.

Strategic Advantages And Outlook

Asahi Intelligence Service benefits from deep domain expertise and long-term client relationships, but its outlook depends on adapting to cloud migration and automation trends. Strategic advantages include its localized service model, though competition from global IT firms could pressure margins. The company’s strong balance sheet provides a cushion for incremental innovation or acquisitions.

Sources

Company filings, market data

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