investorscraft@gmail.com

Intrinsic ValueDIP Corporation (2379.T)

Previous Close¥2,051.00
Intrinsic Value
Upside potential
Previous Close
¥2,051.00

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

DIP Corporation operates as a labor force solutions provider in Japan, specializing in digital recruitment platforms and digital transformation (DX) services for small and medium enterprises. The company's core revenue model is driven by its Personnel Recruiting Services Business segment, which includes job portals like Baitoru for part-time workers, Baitoru NEXT for regular employees, and Hatarako.net for comprehensive job listings. These platforms monetize through advertising and recruitment services, catering to diverse employment needs. Additionally, its DX Business segment offers KOBOT, a workflow-based digital transformation service, positioning DIP as a dual-force in both staffing and enterprise digitization. The company holds a strong market position in Japan's competitive staffing industry, leveraging its digital-first approach to differentiate from traditional recruitment agencies. Its focus on niche segments, such as nursing staff recruitment and specialized job placements, further solidifies its relevance in a fragmented market. DIP's integration of technology into recruitment processes aligns with broader industry trends toward automation and efficiency, enhancing its appeal to both job seekers and employers.

Revenue Profitability And Efficiency

DIP Corporation reported revenue of JPY 56.4 billion for FY2025, with net income of JPY 8.95 billion, reflecting a robust profitability margin. The company's operating cash flow stood at JPY 16.5 billion, supported by efficient monetization of its digital platforms. Capital expenditures of JPY 5.44 billion indicate ongoing investments in technology and service expansion, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with diluted EPS of JPY 168.32, driven by high-margin digital recruitment services. Capital efficiency is evident in its debt-free balance sheet and prudent reinvestment of cash flows into growth initiatives, ensuring sustainable returns without leveraging.

Balance Sheet And Financial Health

DIP Corporation maintains a solid financial position, with JPY 18.2 billion in cash and equivalents and no debt. This liquidity provides flexibility for strategic investments or shareholder returns, while the absence of leverage underscores a low-risk profile.

Growth Trends And Dividend Policy

The company has shown consistent growth in its digital recruitment platforms, supported by Japan's evolving labor market dynamics. A dividend per share of JPY 95 reflects a commitment to returning capital to shareholders, balancing growth reinvestment with income distribution.

Valuation And Market Expectations

With a market capitalization of JPY 117.2 billion and a beta of 0.36, DIP is perceived as a stable player in the staffing sector. The valuation reflects expectations of steady growth in digital recruitment and DX services, though competitive pressures may temper upside potential.

Strategic Advantages And Outlook

DIP's strategic advantages lie in its digital-native platforms and diversified service offerings, which cater to both job seekers and SMEs. The outlook remains positive, supported by Japan's labor shortages and increasing demand for digital transformation, though execution risks in scaling its DX segment warrant monitoring.

Sources

Company filings, Bloomberg

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