investorscraft@gmail.com

Intrinsic ValueMeiko Network Japan Co., Ltd. (4668.T)

Previous Close¥710.00
Intrinsic Value
Upside potential
Previous Close
¥710.00

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

Meiko Network Japan Co., Ltd. is a leading provider of education services in Japan, specializing in tutoring, language instruction, and extracurricular programs. The company operates a diversified portfolio of services, including individual tutoring cram schools, soccer schools, extended-hours cram schools, and programming schools, catering to students from elementary to university levels. Its franchise system and direct operations span 1,809 classrooms, reinforcing its broad market reach. Meiko differentiates itself through bilingual instruction, after-school care integration, and high-performance tutoring for competitive school admissions. The company also produces proprietary learning materials, enhancing its revenue streams. Positioned in the consumer defensive sector, Meiko benefits from stable demand for education services, though it faces competition from both traditional and digital learning platforms. Its market position is strengthened by its multi-faceted approach, combining academic support with extracurricular activities, which appeals to parents seeking comprehensive educational solutions.

Revenue Profitability And Efficiency

Meiko Network Japan reported revenue of JPY 22.6 billion for the fiscal year ending August 2024, with net income of JPY 489 million, reflecting modest profitability. The diluted EPS stood at JPY 19.4, indicating moderate earnings per share. Operating cash flow was JPY 742 million, while capital expenditures totaled JPY -395 million, suggesting disciplined investment in growth. The company’s revenue model benefits from recurring tuition fees and material sales, though margins remain constrained by operational costs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified educational services, though net income margins are relatively thin at approximately 2.2%. Capital efficiency appears balanced, with operating cash flow covering capital expenditures. The low total debt of JPY 26 million underscores a conservative financial approach, but the modest net income suggests room for improved operational leverage or cost optimization.

Balance Sheet And Financial Health

Meiko maintains a strong liquidity position, with cash and equivalents of JPY 7.9 billion, far exceeding its minimal debt of JPY 26 million. This conservative balance sheet structure provides financial flexibility and reduces risk. The company’s asset-light model, combined with low leverage, positions it well to navigate economic fluctuations or invest in strategic initiatives.

Growth Trends And Dividend Policy

Growth trends are steady, supported by Japan’s enduring demand for supplementary education. The company pays a dividend of JPY 26 per share, reflecting a commitment to shareholder returns. However, the payout ratio and yield should be evaluated against earnings sustainability. Expansion opportunities may lie in digital learning integration or geographic diversification, though the current focus remains on domestic operations.

Valuation And Market Expectations

With a market capitalization of JPY 18.3 billion, Meiko trades at a P/E ratio derived from its JPY 19.4 EPS, suggesting modest market expectations. The negative beta of -0.039 indicates low correlation with broader market movements, potentially appealing to defensive investors. Valuation metrics should be contextualized against sector peers and Japan’s demographic trends.

Strategic Advantages And Outlook

Meiko’s strategic advantages include its established brand, diversified service offerings, and strong cash position. The outlook hinges on its ability to adapt to evolving educational trends, such as digital learning, while maintaining cost discipline. Demographic pressures in Japan may pose challenges, but the company’s focus on high-demand segments like test preparation and bilingual education could sustain long-term relevance.

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