investorscraft@gmail.com

Intrinsic ValueCareer Design Center Co., Ltd. (2410.T)

Previous Close¥2,447.00
Intrinsic Value
Upside potential
Previous Close
¥2,447.00

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

Career Design Center Co., Ltd. operates in Japan's competitive staffing and employment services sector, specializing in human resource solutions. The company generates revenue through a diversified portfolio, including job change websites, recruitment support, IT dispatch services, and career transition assistance. Its offerings cater to both new graduates and experienced professionals, positioning it as a versatile player in Japan's labor market. The firm differentiates itself through integrated services such as job fairs, information magazines, and digital platforms, ensuring a comprehensive approach to talent acquisition and career development. With Japan's aging workforce and shifting employment trends, Career Design Center is well-placed to capitalize on demand for flexible staffing solutions and mid-career transitions. The company’s focus on IT dispatch services aligns with Japan's growing tech sector, enhancing its relevance in a rapidly evolving job market.

Revenue Profitability And Efficiency

In FY 2024, Career Design Center reported revenue of JPY 17.7 billion, with net income of JPY 984 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 859 million, while capital expenditures were modest at JPY -173 million, indicating disciplined spending. The company maintains a lean operational structure, though further efficiency improvements could enhance profitability in a competitive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 178.99 demonstrates its ability to generate earnings despite sector headwinds. With no debt and JPY 2.7 billion in cash, Career Design Center exhibits strong capital efficiency and financial flexibility. Its asset-light model supports steady returns, though reinvestment in digital platforms could further strengthen long-term earnings potential.

Balance Sheet And Financial Health

Career Design Center boasts a robust balance sheet, with zero debt and JPY 2.7 billion in cash and equivalents. This conservative financial structure provides stability and liquidity, reducing risk in cyclical labor markets. The absence of leverage enhances resilience, though strategic deployment of excess cash could drive growth or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s labor dynamics, including demand for IT staffing and mid-career transitions. A dividend of JPY 90 per share suggests a commitment to shareholder returns, though payout ratios remain sustainable. Future expansion may hinge on digital transformation and scaling high-margin services like IT dispatch.

Valuation And Market Expectations

With a market cap of JPY 9.4 billion and a beta of 0.27, Career Design Center is viewed as a stable, low-volatility investment. The valuation reflects moderate growth expectations, aligning with its niche positioning in Japan’s staffing industry. Investors likely prioritize its balance sheet strength and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Career Design Center benefits from its diversified service mix and strong balance sheet, positioning it to navigate labor market fluctuations. Opportunities exist in expanding digital recruitment platforms and high-demand sectors like IT. However, competition and demographic shifts require ongoing adaptation. The outlook remains stable, with potential upside from operational efficiency gains and strategic investments.

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