Previous Close | ¥883.00 |
Intrinsic Value | ¥356.34 |
Upside potential | -60% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |