investorscraft@gmail.com

Intrinsic ValueGakujo Co., Ltd. (2301.T)

Previous Close¥1,773.00
Intrinsic Value
Upside potential
Previous Close
¥1,773.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gakujo Co., Ltd. operates in Japan's staffing and employment services sector, specializing in human resource solutions for both new graduates and mid-career professionals. The company generates revenue through a diversified model that includes recruitment services, employment support, career change events, and job-hunting assistance. It also offers value-added services such as internship support, training programs, and recruitment tool production, catering to a broad clientele of job seekers and employers. Gakujo distinguishes itself through its comprehensive suite of services, which integrate traditional recruitment with modern outsourcing and advertising solutions. The company’s strong foothold in Tokyo and its long-standing presence since 1976 underscore its established market position. While the staffing industry in Japan is highly competitive, Gakujo’s focus on end-to-end HR solutions and its ability to adapt to labor market trends provide a competitive edge. Its revenue streams are bolstered by recurring demand for recruitment services, particularly in a dynamic employment landscape where career transitions and workforce mobility are increasing.

Revenue Profitability And Efficiency

Gakujo reported revenue of JPY 10.73 billion for FY 2024, with net income reaching JPY 2.23 billion, reflecting a robust profit margin. The company’s diluted EPS stood at JPY 160.72, indicating strong earnings per share performance. Operating cash flow was JPY 1.63 billion, while capital expenditures were modest at JPY -257.9 million, suggesting efficient capital deployment and healthy cash generation relative to reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, as evidenced by its net income growth and high operating cash flow. With no total debt and JPY 4.93 billion in cash and equivalents, Gakujo maintains a strong liquidity position. The absence of leverage enhances capital efficiency, allowing the company to reinvest in growth initiatives or return capital to shareholders without financial strain.

Balance Sheet And Financial Health

Gakujo’s balance sheet is notably healthy, with zero debt and substantial cash reserves. This conservative financial structure provides stability and flexibility, reducing risk in volatile market conditions. The company’s ability to sustain operations and fund growth internally, without relying on external financing, underscores its financial resilience.

Growth Trends And Dividend Policy

Gakujo has demonstrated consistent profitability, supported by Japan’s evolving labor market dynamics. The company pays a dividend of JPY 68 per share, reflecting a shareholder-friendly policy. While growth trends are tied to employment cycles, its diversified service offerings position it to capitalize on both graduate recruitment and mid-career transitions, providing steady revenue streams.

Valuation And Market Expectations

With a market capitalization of JPY 22.79 billion and a beta of 0.416, Gakujo is perceived as a relatively low-volatility stock within the industrials sector. The company’s valuation reflects its stable earnings and strong cash position, though investor expectations may hinge on labor market trends and the company’s ability to maintain its competitive edge in recruitment services.

Strategic Advantages And Outlook

Gakujo’s strategic advantages lie in its entrenched market presence, debt-free balance sheet, and diversified service portfolio. The outlook remains positive, supported by Japan’s ongoing demand for HR solutions. However, the company must continue innovating to address digital recruitment trends and labor market shifts to sustain long-term growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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