investorscraft@gmail.com

Intrinsic ValueHIP Corporation (2136.T)

Previous Close¥1,636.00
Intrinsic Value
Upside potential
Previous Close
¥1,636.00

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

HIP Corporation operates in Japan's staffing and employment services sector, specializing in technical outsourcing for mechanical and electronic design, as well as software development. The company serves a diverse clientele, including transportation equipment, machinery, information communication, precision equipment, electrical and electronic equipment, semiconductor circuits, and information processing industries. Its niche expertise in high-value engineering and IT services positions it as a critical partner for firms requiring specialized technical talent. HIP Corporation’s market position is reinforced by its long-standing relationships with industrial and technology clients, enabling steady demand for its outsourcing solutions. The company’s focus on precision-driven sectors differentiates it from broader staffing firms, allowing it to command premium service fees. However, it operates in a competitive landscape where larger staffing conglomerates and in-house R&D teams pose challenges. HIP Corporation’s ability to maintain agility and deep technical expertise will be key to sustaining its market relevance.

Revenue Profitability And Efficiency

HIP Corporation reported revenue of JPY 5.66 billion for FY 2024, with net income of JPY 388.6 million, reflecting a net margin of approximately 6.9%. The company’s operating cash flow stood at JPY 549.4 million, indicating efficient cash conversion from operations. Capital expenditures were minimal at JPY -6.1 million, suggesting a capital-light business model focused on human capital rather than physical assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 97.91 demonstrates its ability to generate earnings per share effectively. With a strong cash position of JPY 3.76 billion and modest total debt of JPY 600.7 million, HIP Corporation maintains a conservative capital structure. Its low beta of 0.219 suggests relative stability compared to broader market volatility, though this may also reflect lower growth expectations.

Balance Sheet And Financial Health

HIP Corporation’s balance sheet is robust, with cash and equivalents significantly exceeding total debt, providing ample liquidity. The company’s low leverage and high cash reserves position it well to navigate economic uncertainties or invest in strategic initiatives. Its financial health is further underscored by positive operating cash flow and minimal capital expenditure requirements.

Growth Trends And Dividend Policy

The company’s growth appears steady but not explosive, aligned with its niche market focus. HIP Corporation pays a dividend of JPY 51 per share, reflecting a commitment to shareholder returns. Given its strong cash position, the dividend appears sustainable, though the payout ratio suggests room for reinvestment or further dividend growth if earnings expand.

Valuation And Market Expectations

With a market capitalization of JPY 4.54 billion, HIP Corporation trades at a P/E ratio of approximately 11.7x based on diluted EPS. The modest beta and stable cash flows suggest the market views the company as a lower-risk, steady performer rather than a high-growth opportunity. Valuation multiples appear reasonable given its profitability and sector positioning.

Strategic Advantages And Outlook

HIP Corporation’s strategic advantage lies in its specialized technical staffing services, which cater to high-value industries. Its focus on engineering and IT outsourcing provides resilience against broader staffing industry commoditization. The outlook remains stable, though growth may depend on expanding client relationships or entering adjacent technical service verticals. Its strong balance sheet provides flexibility to adapt to market shifts or pursue targeted investments.

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