investorscraft@gmail.com

Intrinsic ValueQuick Co.,Ltd. (4318.T)

Previous Close¥869.00
Intrinsic Value
Upside potential
Previous Close
¥869.00

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

Quick Co., Ltd. operates as a specialized provider of human resource and information services in Japan and internationally, positioning itself within the competitive staffing and employment services sector. The company generates revenue through a diversified portfolio, including recruitment advertising, HR consultancy, education and training, and temporary staffing solutions. Its flagship platform, Nihon no Jinjibu, serves as a critical resource for HR professionals, offering labor-related insights and advisory services. Quick Co. distinguishes itself through integrated service offerings that cater to both corporate clients and job seekers, leveraging its long-standing industry presence since 1980. The company’s market position is reinforced by its ability to combine traditional staffing services with digital platforms, enhancing accessibility and efficiency in talent acquisition. While the Japanese HR market remains fragmented, Quick Co. maintains a competitive edge through localized expertise and a consultative approach to workforce solutions.

Revenue Profitability And Efficiency

For the fiscal year ending March 2025, Quick Co. reported revenue of JPY 32.5 billion, with net income reaching JPY 3.58 billion, reflecting a healthy net margin of approximately 11%. Operating cash flow stood at JPY 4.16 billion, indicating strong cash generation capabilities. Capital expenditures of JPY 707.6 million suggest disciplined reinvestment, aligning with the company’s growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 191.56 underscores its earnings power, supported by efficient operations in the HR services segment. With minimal total debt of JPY 120.7 million and robust cash reserves of JPY 15.05 billion, Quick Co. demonstrates prudent capital management, enabling flexibility for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

Quick Co. maintains a solid balance sheet, highlighted by JPY 15.05 billion in cash and equivalents against negligible debt. This conservative leverage profile positions the company favorably to navigate economic cycles, with ample liquidity to fund organic growth or opportunistic acquisitions in the HR services space.

Growth Trends And Dividend Policy

The company’s dividend per share of JPY 96 reflects a commitment to returning capital to shareholders, supported by stable cash flows. Growth prospects are tied to Japan’s evolving labor market dynamics, including demand for flexible staffing solutions and digital HR platforms, though macroeconomic headwinds may influence near-term performance.

Valuation And Market Expectations

With a market capitalization of JPY 40.63 billion and a beta of 0.52, Quick Co. is perceived as a relatively low-volatility player in the industrials sector. The valuation suggests moderate growth expectations, balancing the company’s established market position with the competitive pressures of the HR services industry.

Strategic Advantages And Outlook

Quick Co.’s strategic advantages lie in its integrated service model and digital HR platform, which enhance client retention and scalability. The outlook remains cautiously optimistic, contingent on Japan’s labor market recovery and the company’s ability to innovate in talent acquisition technologies. Long-term success will depend on maintaining service differentiation and operational efficiency.

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