investorscraft@gmail.com

Intrinsic ValueS-Pool, Inc. (2471.T)

Previous Close¥257.00
Intrinsic Value
Upside potential
Previous Close
¥257.00

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

S-Pool, Inc. operates in Japan's staffing and employment services sector, specializing in human resources and outsourcing solutions. The company primarily focuses on roles requiring strong communication skills, offering temporary staffing, recruitment, and a range of outsourcing services, including share-based employment, logistics, and part-time job application reception. Its niche expertise in communication-intensive roles differentiates it from broader staffing competitors. S-Pool serves a diverse clientele across industries, leveraging Japan's growing demand for flexible labor solutions amid demographic shifts and labor shortages. The company's strategic positioning in Tokyo, a major business hub, enhances its access to both corporate clients and skilled talent. While it competes with larger staffing firms, S-Pool's targeted service offerings and localized expertise provide a competitive edge in its core markets. The company's ability to adapt to evolving workforce trends, such as remote work and gig economy dynamics, will be critical for sustaining its market position.

Revenue Profitability And Efficiency

S-Pool reported revenue of ¥25.6 billion for FY 2024, with net income of ¥2.1 billion, reflecting a healthy profit margin. The company generated ¥5.1 billion in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures of ¥3.3 billion suggest ongoing investments in service capabilities or infrastructure, though further context on their allocation would clarify efficiency metrics.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥26.57 indicates solid earnings power relative to its share count. With a market cap of ¥26.1 billion, S-Pool trades at a P/E multiple that reflects its profitability in the staffing sector. The balance between operating cash flow and capital expenditures suggests disciplined capital deployment, though the high total debt of ¥24.0 billion warrants monitoring for leverage risks.

Balance Sheet And Financial Health

S-Pool holds ¥3.8 billion in cash and equivalents against ¥24.0 billion in total debt, indicating a leveraged balance sheet. The debt load may reflect strategic investments or working capital needs, but it could constrain financial flexibility if interest rates rise or earnings fluctuate. The company's ability to service this debt will depend on sustained cash flow generation from its staffing operations.

Growth Trends And Dividend Policy

S-Pool's growth trajectory aligns with Japan's demand for flexible labor solutions, though specific YoY comparisons are unavailable. The company pays a dividend of ¥10 per share, signaling a commitment to shareholder returns. Future growth may hinge on expanding service offerings or geographic reach, while maintaining dividend stability will depend on earnings consistency and debt management.

Valuation And Market Expectations

With a beta of 0.53, S-Pool exhibits lower volatility than the broader market, potentially appealing to risk-averse investors. The current valuation reflects expectations of steady performance in Japan's staffing sector, though macroeconomic factors like labor market trends and regulatory changes could influence future multiples. The stock's pricing suggests moderate growth expectations relative to sector peers.

Strategic Advantages And Outlook

S-Pool's focus on communication-skilled staffing provides a defensible niche in Japan's competitive labor market. Its outsourcing services diversify revenue streams, mitigating reliance on temporary staffing alone. The company's outlook depends on navigating labor shortages, wage pressures, and technological disruptions in recruitment. Strategic investments in digital platforms or upskilling programs could enhance long-term competitiveness.

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