investorscraft@gmail.com

Intrinsic ValueHonyaku Center Inc. (2483.T)

Previous Close¥1,900.00
Intrinsic Value
Upside potential
Previous Close
¥1,900.00

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

Honyaku Center Inc. operates as a specialized translation services provider in Japan and internationally, catering to diverse industries including pharmaceuticals, legal, finance, and technology. The company’s core revenue model is built on high-precision translation services for patent, medical, financial, and industrial documents, supplemented by ancillary offerings like medical writing, transcription, and multilingual contact center services. Its expertise in technical and regulatory translations positions it as a critical partner for clients navigating complex cross-border documentation requirements. Honyaku Center serves a broad clientele across auto, electronics, R&D, and education sectors, leveraging its deep domain knowledge to maintain a competitive edge. The company’s focus on niche segments, such as patent and medical translations, allows it to command premium pricing and foster long-term client relationships. With its headquarters in Osaka and a reputation for accuracy, Honyaku Center is well-positioned in a fragmented market where quality and specialization are key differentiators.

Revenue Profitability And Efficiency

In FY 2024, Honyaku Center reported revenue of JPY 11.3 billion, with net income of JPY 711 million, reflecting a net margin of approximately 6.3%. The company generated JPY 754 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were minimal at JPY -5 million, indicating a capital-light business model focused on service delivery rather than heavy asset investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 212.82, supported by efficient operations and a debt-free balance sheet. With no total debt and JPY 4.7 billion in cash and equivalents, Honyaku Center maintains strong liquidity, enabling reinvestment in technology or strategic initiatives to enhance service offerings without financial strain.

Balance Sheet And Financial Health

Honyaku Center’s balance sheet is robust, with JPY 4.7 billion in cash and equivalents and zero debt, underscoring its financial stability. This conservative capital structure provides flexibility to navigate economic cycles or invest in growth opportunities, such as expanding its multilingual services or digital transformation.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for specialized translation services, particularly in regulated industries like pharma and patents. It paid a dividend of JPY 75 per share, reflecting a commitment to shareholder returns while retaining ample cash for operational needs. Future growth may hinge on expanding its client base or leveraging technology for scalability.

Valuation And Market Expectations

With a market cap of JPY 5.9 billion and a beta of 0.023, Honyaku Center is perceived as a low-volatility stock, likely due to its niche market position and steady cash flows. Investors may value the company for its defensive qualities and consistent profitability in a specialized service segment.

Strategic Advantages And Outlook

Honyaku Center’s deep expertise in technical translations and regulatory documentation provides a durable competitive advantage. The outlook remains stable, supported by steady demand for cross-border communication services, though growth could accelerate with increased globalization or digital adoption in its service delivery.

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