Previous Close | ¥3,485.00 |
Intrinsic Value | ¥22,069.89 |
Upside potential | +533% |
Data is not available at this time.
eole Inc. operates in Japan's competitive software application sector, focusing on digital communication and recruitment solutions. The company's core revenue streams include its free group communication service, Easy Contact Network, and specialized job portals like Gakuba and Raku-Raku Part-time Job, which cater to part-time employment seekers. Additionally, eole engages in internet advertising, private data management through its Pinpoint platform, and HR advertisement services, positioning itself as a niche player in Japan's digital recruitment and communication markets. The company's diversified offerings in HR tech and data management provide resilience against sector volatility, though its market share remains modest compared to larger competitors. Its localized focus on Japan allows for deep market penetration but limits global scalability. eole's strategic emphasis on recruitment platforms and private data solutions aligns with growing demand for digital HR tools, though competition from established players poses challenges.
eole reported revenue of JPY 3.82 billion for FY 2024, with a net income of JPY 36.6 million, reflecting thin margins in a competitive landscape. The diluted EPS of JPY 13.32 indicates modest earnings per share, while operating cash flow of JPY 94.9 million suggests operational sustainability. Capital expenditures of JPY -279.2 million highlight ongoing investments, possibly in platform development or market expansion.
The company's earnings power appears constrained, with low net income relative to revenue. The absence of total debt and JPY 257.6 million in cash reserves provide financial flexibility, but the lack of dividend payouts suggests reinvestment priorities. Capital efficiency metrics are not explicitly provided, but the negative capex indicates asset-heavy growth strategies.
eole maintains a debt-free balance sheet, supported by JPY 257.6 million in cash and equivalents. This conservative financial structure reduces liquidity risks, though the modest cash position may limit aggressive expansion. The absence of leverage is a strength, but the company's ability to scale remains untested without external financing.
Growth trends are unclear due to limited historical data, but the lack of dividends signals a focus on reinvestment. The company's niche in HR tech and recruitment platforms could benefit from Japan's digital transformation, though revenue growth has yet to translate into robust profitability. Shareholders should not expect near-term income distributions.
With a market cap of JPY 2.45 billion and a beta of 0.622, eole is a small-cap stock with lower volatility than the broader market. The modest EPS and lack of dividends may deter value investors, but its debt-free status and sector alignment could appeal to growth-oriented stakeholders. Market expectations likely hinge on execution in HR tech and data solutions.
eole's strategic advantages include its localized expertise in Japanese recruitment platforms and a debt-free balance sheet. However, its outlook depends on scaling niche offerings amid competition. Success will require monetizing its HR advertisement platform and Pinpoint data management service, alongside cost discipline to improve profitability. The company's focus on Japan limits risks but also caps upside potential.
Company description and financial data sourced from publicly available disclosures and market data providers.
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 |