investorscraft@gmail.com

Intrinsic ValueArbeit-Times Co., Ltd. (2341.T)

Previous Close¥192.00
Intrinsic Value
Upside potential
Previous Close
¥192.00

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

Arbeit-Times Co., Ltd. operates in Japan's publishing and digital recruitment sector, specializing in job information for non-regular employees through its flagship DOMO magazine and complementary online platforms. The company serves a niche but critical segment of the labor market, catering to part-time, temporary, and contract workers, while also expanding into regular employment and graduate recruitment via its JOB site and Wagasha de DOMO recruitment management system. Its hybrid print-digital model leverages brand recognition from its established magazine to drive traffic to its digital properties, creating multiple revenue streams from advertising and recruitment services. Despite operating in a competitive industry dominated by larger players, Arbeit-Times has carved out a defensible position by focusing on underserved non-regular workers and small-to-medium enterprises needing flexible staffing solutions. The company's challenge lies in transitioning its traditional publishing business to digital while maintaining profitability in a market where free job platforms are increasingly commoditized.

Revenue Profitability And Efficiency

In its most recent fiscal year, Arbeit-Times reported revenue of ¥4.16 billion but recorded a net loss of ¥-467.9 million, reflecting operational challenges in its transition to digital platforms. The negative diluted EPS of ¥-25.58 and modest operating cash flow of ¥97.9 million suggest margin pressures, likely from declining print advertising and investments in digital infrastructure. Capital expenditures of ¥-160.8 million indicate ongoing platform development costs.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights difficulties in monetizing its digital transition, with the net loss representing approximately 11.2% of revenue. However, the minimal total debt of ¥4 million against cash reserves of ¥1.98 billion provides financial flexibility to fund this transformation without excessive leverage, though the burn rate warrants monitoring given current profitability challenges.

Balance Sheet And Financial Health

Arbeit-Times maintains a strong liquidity position with ¥1.98 billion in cash and equivalents, representing 74% of its market capitalization. With negligible debt of just ¥4 million, the balance sheet is virtually debt-free, providing a cushion for operational losses during its business model transition. The company's enterprise value is negative due to excess cash, suggesting the market is assigning little value to its operating assets.

Growth Trends And Dividend Policy

While maintaining a ¥5 per share dividend despite recent losses indicates management's commitment to shareholder returns, this policy may prove unsustainable if profitability doesn't improve. The company's growth trajectory appears challenged by industry headwinds in print media and intense competition in digital recruitment platforms, though its specialized focus on non-regular employment could provide differentiation if successfully leveraged.

Valuation And Market Expectations

With a market cap of ¥2.67 billion, the company trades at approximately 0.64x revenue, reflecting market skepticism about its turnaround prospects. The low beta of 0.246 suggests the stock has been less volatile than the broader market, possibly due to its high cash balance providing downside protection, though this also indicates limited growth expectations from investors.

Strategic Advantages And Outlook

Arbeit-Times' main strategic advantage lies in its specialized focus on Japan's growing non-regular workforce segment and established DOMO brand recognition. The outlook remains uncertain as the company must successfully pivot its traditional publishing business to digital while competing against well-funded online job platforms. Success will depend on leveraging its niche expertise and SME relationships to create a differentiated digital offering in a crowded market.

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