investorscraft@gmail.com

Intrinsic Value of Kinjiro Co.,Ltd. (4013.T)

Previous Close¥883.00
Intrinsic Value
Upside potential
Previous Close
¥883.00

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

Kinjiro Co., Ltd. operates in the HRM software solutions sector, specializing in integrated human resource management systems for employment, payroll, healthcare, and labor cost management. The company serves businesses with a comprehensive suite of software and support services, including consulting, system implementation, and post-installation maintenance. Additionally, Kinjiro provides infrastructure-related services such as LAN wiring and electrical facility construction, enhancing its value proposition as a one-stop HRM solutions provider. Positioned in Japan's competitive HR tech market, Kinjiro differentiates itself through its end-to-end service model, combining software with hands-on operational support. The company’s rebranding in 2021 reflects its strategic focus on modernization and customer-centric solutions. While it operates in a niche segment, its diversified service offerings and localized expertise provide resilience against larger global competitors. The HRM software industry is growing due to increasing demand for automation and compliance tools, positioning Kinjiro to capitalize on these trends with its tailored solutions for Japanese enterprises.

Revenue Profitability And Efficiency

Kinjiro reported revenue of ¥4.38 billion for the period, with net income of ¥461.8 million, reflecting a net margin of approximately 10.6%. Operating cash flow stood at ¥1.16 billion, indicating strong cash generation relative to earnings. Capital expenditures were modest at ¥215.8 million, suggesting efficient reinvestment strategies. The company’s profitability metrics demonstrate stable operational execution in its core HRM software and services business.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥23.6 highlights its earnings capacity, supported by a capital-light business model. With operating cash flow significantly exceeding net income, Kinjiro exhibits robust cash conversion efficiency. Its low beta of 0.048 suggests minimal correlation to broader market volatility, underscoring the defensive nature of its HRM-focused revenue streams.

Balance Sheet And Financial Health

Kinjiro maintains a solid balance sheet, with cash and equivalents of ¥4.23 billion against total debt of ¥2.18 billion, indicating a healthy liquidity position. The company’s net cash position provides flexibility for strategic investments or shareholder returns. Debt levels appear manageable, with no immediate solvency concerns given its cash reserves and stable cash flows.

Growth Trends And Dividend Policy

Kinjiro’s growth is tied to corporate demand for HRM automation in Japan. The company has demonstrated consistent profitability, supporting a dividend payout of ¥8.5 per share. While revenue growth trends are not explicitly provided, its focus on integrated solutions positions it well for sustained demand. The dividend policy reflects a balanced approach to returning capital while retaining funds for operational needs.

Valuation And Market Expectations

With a market cap of ¥16.1 billion, Kinjiro trades at a P/E multiple of approximately 34.9x, based on its diluted EPS. This valuation suggests investor confidence in its niche market position and cash flow stability. The low beta implies the stock is viewed as a relatively low-risk holding within the technology sector.

Strategic Advantages And Outlook

Kinjiro’s strategic advantages lie in its integrated HRM solutions and localized support services, which foster long-term client relationships. The company is well-positioned to benefit from Japan’s ongoing digital transformation in HR processes. However, competition from larger global HR tech providers remains a risk. Its strong balance sheet and cash flow stability provide a foundation for continued organic growth or strategic acquisitions.

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