Previous Close | ¥1,444.00 |
Intrinsic Value | ¥564.49 |
Upside potential | -61% |
Data is not available at this time.
Innotech Corporation operates as a specialized technology distributor and solutions provider in Japan, focusing on electronic design automation (EDA) software, semiconductor components, and embedded systems. The company serves a diverse clientele, including industrial manufacturers and tech firms, by supplying high-value products such as OrCAD software, noise analysis tools, and AI-driven face recognition solutions. Its vertically integrated offerings—spanning hardware, software, and automation services—position it as a critical enabler of digital transformation in sectors like robotics, media inspection, and model-based development. Innotech’s niche expertise in environmentally resistant systems and testers further differentiates it within the competitive technology distribution landscape. The firm’s dual revenue model combines product sales with value-added services, leveraging long-term partnerships with global semiconductor and EDA vendors to sustain margins. Despite its modest market cap, Innotech maintains a resilient position due to its technical specialization and localized supply chain advantages in Japan’s industrial tech ecosystem.
Innotech reported revenue of ¥41.4 billion for FY2024, with net income of ¥1.48 billion, reflecting a net margin of approximately 3.6%. Operating cash flow stood at ¥2.62 billion, supported by disciplined working capital management. Capital expenditures of ¥705 million indicate moderate reinvestment, aligning with its asset-light distribution model. The company’s efficiency metrics suggest stable operations, though margins remain constrained by competitive pricing pressures in the tech distribution sector.
Diluted EPS of ¥109.47 underscores Innotech’s ability to monetize its product mix, albeit with modest earnings scalability. The firm’s capital efficiency is tempered by its debt-to-equity profile, with total debt of ¥11.4 billion against cash reserves of ¥8.88 billion. Its beta of 0.32 indicates lower volatility relative to the market, consistent with its steady but slow-growth industry positioning.
Innotech’s balance sheet shows liquidity with ¥8.88 billion in cash, though total debt of ¥11.4 billion raises leverage considerations. The net debt position of ¥2.53 billion suggests manageable obligations, supported by consistent operating cash flows. Financial health appears stable, but the debt load warrants monitoring given the cyclicality of semiconductor demand and potential supply chain disruptions.
Growth trends remain muted, with revenue stability offset by limited top-line expansion. The company’s dividend payout of ¥70 per share reflects a conservative but shareholder-friendly policy, yielding approximately 2.1% based on current market cap. Future growth may hinge on adoption of its AI and automation solutions, though reliance on Japan’s industrial sector caps near-term upside.
At a market cap of ¥17.1 billion, Innotech trades at a P/E of ~11.6x (based on diluted EPS), aligning with niche tech distributors. The low beta suggests market expectations of steady, low-risk returns. Valuation discounts likely reflect its small scale and regional focus, with limited premium for growth or innovation.
Innotech’s strategic advantages lie in its technical expertise and entrenched relationships in Japan’s industrial tech supply chain. However, its outlook is cautious due to sector headwinds like semiconductor cyclicality and competition from global distributors. Success in scaling higher-margin services, such as AI and robotics automation, could improve long-term prospects, but execution risks persist.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |