investorscraft@gmail.com

Intrinsic ValueFullcast Holdings Co., Ltd. (4848.T)

Previous Close¥1,683.00
Intrinsic Value
Upside potential
Previous Close
¥1,683.00

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

Fullcast Holdings Co., Ltd. operates as a specialized human resource solutions provider in Japan, serving diverse industries through its three core segments: Short-Term Operational Support, Sales Support, and Security & Other Businesses. The company’s revenue model is built on flexible staffing solutions, including short-term personnel services, event operation support, payroll management, and security services for public and corporate clients. Its niche expertise in driver staffing, foreign national employment, and senior workforce placement strengthens its competitive positioning in Japan’s fragmented staffing industry. Fullcast differentiates itself through sector-specific staffing solutions, such as logistics, retail, and call center operations, while expanding into adjacent services like data entry and payment management. The company’s focus on high-demand verticals, including telecommunications sales support and real estate leasing, enhances its resilience against economic cyclicality. With a Tokyo-centric operational base, Fullcast balances regional specialization with scalable service offerings, positioning it as a mid-tier player with growth potential in Japan’s evolving labor market.

Revenue Profitability And Efficiency

Fullcast reported revenue of JPY 68.6 billion for the fiscal year, with net income of JPY 5.5 billion, reflecting an 8% net margin. Operating cash flow stood at JPY 5.8 billion, supported by efficient working capital management. Capital expenditures were modest at JPY 286 million, indicating a capital-light model. The company’s profitability metrics suggest disciplined cost control in a competitive staffing industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 155.04 underscores the company’s earnings stability, with a beta of 0.587 indicating lower volatility relative to the market. The modest capital expenditure outlay relative to operating cash flow highlights efficient reinvestment strategies. Fullcast’s focus on high-utilization staffing services enhances return on invested capital, though sector-wide wage pressures remain a monitorable risk.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with JPY 17.5 billion in cash and equivalents against JPY 1 billion in total debt, reflecting a conservative leverage profile. This strong balance sheet provides flexibility for organic growth or strategic acquisitions. The low debt-to-equity ratio aligns with industry norms for staffing firms, ensuring financial resilience amid labor market fluctuations.

Growth Trends And Dividend Policy

Fullcast’s dividend per share of JPY 62 suggests a shareholder-friendly policy, supported by consistent earnings. Growth prospects are tied to Japan’s labor demand dynamics, including demographic shifts toward part-time and senior workforce participation. The company’s expansion into specialized staffing niches, such as foreign nationals and drivers, may drive incremental revenue streams.

Valuation And Market Expectations

With a market capitalization of JPY 61.2 billion, Fullcast trades at a P/E multiple of approximately 11x, in line with mid-cap staffing peers. The valuation reflects expectations of steady, albeit unspectacular, growth in Japan’s mature HR services market. Investor sentiment appears balanced, considering the company’s niche focus and operational execution.

Strategic Advantages And Outlook

Fullcast’s strategic advantage lies in its diversified service portfolio and deep regional expertise in Tokyo’s labor market. The company is well-positioned to benefit from Japan’s increasing reliance on flexible staffing solutions, though competition from larger players poses challenges. Long-term success will depend on its ability to scale specialized services while maintaining profitability in a tight labor environment.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and exchange filings.

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