investorscraft@gmail.com

Intrinsic Value of WDB Holdings Co., Ltd. (2475.T)

Previous Close¥1,659.00
Intrinsic Value
Upside potential
Previous Close
¥1,659.00

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

WDB Holdings Co., Ltd. operates as a specialized human resource services provider in Japan, focusing on high-value sectors such as biopharma, chemical, and engineering research and development. The company's core revenue model is built on placement and dispatching services, supplemented by safety information management, clinical trial support, and drug discovery research services. Its niche expertise in R&D staffing differentiates it from generalist staffing firms, allowing it to command premium pricing and foster long-term client relationships. WDB Holdings also diversifies its operations through the development and manufacturing of specialized devices like gas-assist injection molding machines and bio-related equipment, further solidifying its market position. The company's deep sector knowledge and integrated service offerings position it as a trusted partner in Japan's highly regulated and innovation-driven industries. With its headquarters in Himeji and a founding history dating back to 1985, WDB Holdings has established a strong regional presence while maintaining a lean operational footprint.

Revenue Profitability And Efficiency

For FY 2024, WDB Holdings reported revenue of JPY 49.3 billion, with net income reaching JPY 3.55 billion, reflecting a net margin of approximately 7.2%. The company generated JPY 4.49 billion in operating cash flow, demonstrating efficient conversion of revenue to cash. Capital expenditures were modest at JPY 775 million, indicating a capital-light business model focused on service delivery rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 180.67 underscores its earnings power in a specialized market segment. With minimal total debt of JPY 70.7 million against cash reserves of JPY 20.9 billion, WDB Holdings maintains exceptional capital efficiency. The strong cash position relative to debt provides significant flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

WDB Holdings exhibits robust financial health, with cash and equivalents representing approximately 42% of its JPY 36.6 billion market capitalization. The near debt-free balance sheet, with a debt-to-equity ratio approaching zero, positions the company to weather economic downturns and capitalize on growth opportunities without financial strain.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of JPY 62.5. With a payout ratio of approximately 35% of earnings, WDB Holdings balances returning capital to shareholders with retaining funds for organic growth initiatives in its specialized service lines.

Valuation And Market Expectations

Trading at a market capitalization of JPY 36.6 billion, the company's valuation reflects its niche market position and stable earnings profile. The low beta of 0.056 suggests the stock is relatively insulated from broader market volatility, likely due to its specialized service focus and strong balance sheet.

Strategic Advantages And Outlook

WDB Holdings' strategic advantage lies in its deep specialization in R&D staffing and support services for highly technical industries. The company is well-positioned to benefit from continued growth in Japan's pharmaceutical and engineering sectors, while its strong cash position provides flexibility for strategic acquisitions or expansion into adjacent service areas.

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