investorscraft@gmail.com

Intrinsic Value of SHUEI YOBIKO Co., Ltd. (4678.T)

Previous Close¥300.00
Intrinsic Value
Upside potential
Previous Close
¥300.00

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

SHUEI YOBIKO Co., Ltd. operates in Japan's competitive education and training services sector, focusing on supplementary education through cram schools, preparatory programs, and video content distribution. The company serves elementary and junior high school students, leveraging its franchise model to expand its footprint. Despite Japan's declining birth rate, demand for supplementary education remains resilient due to rigorous academic entrance exams, positioning SHUEI YOBIKO as a niche player in test preparation. The company’s dual approach—combining physical cram schools with digital content—provides flexibility but faces challenges from increasing digital-first competitors. Its franchise business allows for scalable growth, though profitability depends on regional demand and operational efficiency. The firm’s long-standing presence since 1977 lends it brand recognition, but it must innovate to maintain relevance amid shifting educational trends.

Revenue Profitability And Efficiency

SHUEI YOBIKO reported revenue of JPY 10.34 billion for FY 2024, but net income stood at a loss of JPY 425.3 million, reflecting operational challenges. Negative operating cash flow of JPY 292.9 million and capital expenditures of JPY 320 million suggest strained liquidity, possibly due to expansion costs or declining enrollment. The diluted EPS of -JPY 63.39 underscores profitability pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power in the current fiscal year. Capital expenditures, though modest, exceed operating cash flow, raising questions about sustainable growth without external financing. The franchise model may improve capital efficiency if scaled effectively, but near-term profitability remains uncertain.

Balance Sheet And Financial Health

SHUEI YOBIKO holds JPY 1.15 billion in cash against JPY 902.8 million in total debt, suggesting a manageable leverage position. However, negative cash flow from operations could strain liquidity if sustained. The balance sheet appears stable but requires closer monitoring given the operating losses.

Growth Trends And Dividend Policy

Despite financial headwinds, the company maintained a dividend of JPY 10 per share, signaling commitment to shareholders. Growth prospects hinge on franchise expansion and digital adoption, but demographic trends and competition pose risks. The dividend payout may face pressure if losses persist.

Valuation And Market Expectations

With a market cap of JPY 1.95 billion and negative earnings, the stock trades on speculative sentiment. The low beta (-0.044) suggests minimal correlation with broader markets, possibly reflecting its niche focus. Investors likely await turnaround efforts to justify valuation.

Strategic Advantages And Outlook

SHUEI YOBIKO’s established brand and hybrid (physical + digital) model offer differentiation, but execution risks remain. Success depends on cost management and adapting to digital education trends. The outlook is cautious, with recovery contingent on operational improvements and market positioning.

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