investorscraft@gmail.com

Intrinsic ValueJinjib Co Ltd (142A.T)

Previous Close¥670.00
Intrinsic Value
Upside potential
Previous Close
¥670.00

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

Jinjib Co Ltd operates in the staffing and employment services sector, specializing in human resources development and employment support for high school graduates. The company focuses on bridging the gap between education and employment, offering tailored services to prepare young job seekers for the workforce. Its niche positioning in Japan’s labor market allows it to address specific demographic needs, differentiating it from broader staffing competitors. Jinjib’s revenue model is built on service fees from employment placement and training programs, leveraging Japan’s structured education-to-work transition system. The company’s localized expertise and targeted approach provide a competitive edge in a market where youth employment remains a priority for policymakers and businesses alike. While smaller in scale compared to diversified staffing giants, Jinjib’s specialized focus enables it to maintain relevance and stability within its segment.

Revenue Profitability And Efficiency

Jinjib reported revenue of JPY 2.08 billion for FY 2024, with net income of JPY 141.8 million, reflecting a net margin of approximately 6.8%. Operating cash flow stood at JPY 499.3 million, indicating healthy cash generation relative to earnings. Capital expenditures of JPY 75.4 million suggest modest reinvestment needs, aligning with its asset-light service model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 141.41 underscores its ability to translate revenue into shareholder returns. With no dividend payments, earnings are retained for operational flexibility or growth initiatives. The high beta of 2.87 signals significant volatility, likely tied to its small-cap status and niche market exposure.

Balance Sheet And Financial Health

Jinjib maintains a strong liquidity position, with JPY 1.55 billion in cash and equivalents against total debt of JPY 362.1 million. This low leverage and substantial cash reserves provide a cushion against market fluctuations and support potential strategic investments.

Growth Trends And Dividend Policy

The absence of dividends suggests a focus on reinvestment or organic growth. Revenue and profitability trends would benefit from further context, but the company’s specialized market position may offer steady demand tied to Japan’s labor dynamics.

Valuation And Market Expectations

At a market cap of JPY 1.81 billion, Jinjib trades at a P/E ratio of approximately 12.8x, reflecting moderate expectations for a small-cap staffing firm. Its high beta implies investor caution regarding its cyclical sensitivity.

Strategic Advantages And Outlook

Jinjib’s niche focus on youth employment services provides stability in a regulated labor market. However, its small scale and reliance on Japan’s economic conditions pose risks. Strategic expansion or partnerships could enhance its market position.

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