investorscraft@gmail.com

Intrinsic ValueWantedly, Inc. (3991.T)

Previous Close¥1,127.00
Intrinsic Value
Upside potential
Previous Close
¥1,127.00

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

Wantedly, Inc. operates in Japan's staffing and employment services sector, specializing in business-oriented social networking services (SNS). The company's core offering includes a business card management application, facilitating professional networking and recruitment. Unlike traditional job platforms, Wantedly emphasizes a more organic, engagement-driven approach, catering to companies seeking passive talent acquisition. Its niche positioning leverages Japan's unique corporate culture, where relationship-building is critical. The platform differentiates itself by integrating social media elements with professional networking, creating a hybrid model that appeals to both job seekers and employers. This strategy allows Wantedly to capture a growing segment of the digital recruitment market, particularly among tech-savvy professionals and forward-thinking enterprises. The company's focus on user experience and data-driven matching enhances its competitive edge in a crowded industry.

Revenue Profitability And Efficiency

Wantedly reported revenue of JPY 4.72 billion for FY 2024, with net income reaching JPY 1.04 billion, reflecting a healthy net margin of approximately 22%. The company's operating cash flow stood at JPY 1.02 billion, supported by minimal capital expenditures (JPY -16.7 million), indicating strong cash generation efficiency. This performance underscores its ability to monetize its platform effectively while maintaining lean operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 109.13 highlights its earnings power, driven by scalable digital services. With no debt and JPY 4.52 billion in cash and equivalents, Wantedly demonstrates robust capital efficiency. Its asset-light model allows for high returns on invested capital, further solidifying its financial stability and capacity for reinvestment or shareholder returns.

Balance Sheet And Financial Health

Wantedly maintains a pristine balance sheet, with zero debt and substantial cash reserves. This positions the company favorably for strategic initiatives or market downturns. The absence of leverage and strong liquidity metrics (cash-to-equity ratio) reflect conservative financial management, aligning with its growth-stage profile in the competitive digital recruitment space.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, Wantedly's market cap of JPY 12.03 billion suggests investor confidence in its expansion potential. The company pays a dividend of JPY 20 per share, indicating a commitment to shareholder returns despite its growth focus. This balanced approach may appeal to investors seeking both income and capital appreciation in the evolving Japanese tech sector.

Valuation And Market Expectations

Trading with a beta of 0.136, Wantedly exhibits low volatility relative to the broader market. Its valuation reflects expectations for steady growth in Japan's digital recruitment sector, though further international expansion or product diversification could alter this trajectory. The current multiples suggest a premium for its niche positioning and profitability.

Strategic Advantages And Outlook

Wantedly's integration of SNS features into recruitment provides a unique value proposition in Japan's traditional employment market. Its cash-rich balance sheet offers flexibility for R&D or acquisitions. However, competition from global platforms and demographic shifts pose risks. The company's ability to innovate while retaining its cultural relevance will be critical to sustaining its market position and profitability.

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