investorscraft@gmail.com

Intrinsic ValueHuman Technologies, Inc. (5621.T)

Previous Close¥1,820.00
Intrinsic Value
Upside potential
Previous Close
¥1,820.00

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

Human Technologies, Inc. operates in the software application sector, specializing in workforce management and authentication solutions. Its flagship product, KING OF TIME, is a cloud-based attendance management system designed to streamline workforce tracking for businesses. The company also offers DigitalPersona AD MFA and SSO systems, which enhance PC authentication and single sign-on capabilities, alongside a fingerprint authentication development kit (SDK). These products cater to enterprises seeking secure, efficient workforce management tools. Human Technologies has carved a niche in Japan's competitive HR tech market by focusing on reliability and scalability, positioning itself as a trusted provider for mid-sized to large organizations. The company’s emphasis on cloud-based solutions aligns with broader industry trends toward digital transformation and remote work enablement. While its market share remains concentrated domestically, its specialized offerings provide a defensible position against larger, diversified competitors.

Revenue Profitability And Efficiency

In FY 2024, Human Technologies reported revenue of ¥5.03 billion, with net income of ¥335 million, reflecting a net margin of approximately 6.7%. Operating cash flow stood at ¥398 million, though capital expenditures of ¥287 million indicate ongoing investments in product development and infrastructure. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling its cloud-based offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥39.59 demonstrates its ability to generate earnings relative to its share count. With minimal total debt of ¥26.9 million and a cash reserve of ¥3.32 billion, Human Technologies maintains strong liquidity, supporting its operational flexibility and potential for reinvestment in growth initiatives.

Balance Sheet And Financial Health

Human Technologies boasts a robust balance sheet, with cash and equivalents exceeding ¥3.32 billion against negligible debt. This conservative financial structure underscores its low leverage risk and capacity to fund organic growth or strategic acquisitions without relying on external financing.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by demand for digital workforce solutions. Its dividend payout of ¥20.5 per share reflects a commitment to shareholder returns, though the yield remains modest relative to its cash position, suggesting potential for future increases if profitability improves.

Valuation And Market Expectations

With a market capitalization of ¥18.37 billion, Human Technologies trades at a P/E ratio of approximately 54.8, indicating high expectations for future earnings growth. The negative beta of -0.12 suggests low correlation with broader market movements, potentially appealing to risk-averse investors.

Strategic Advantages And Outlook

Human Technologies’ focus on niche HR and authentication software provides a competitive edge in Japan’s evolving tech landscape. Its strong cash position and debt-free balance sheet position it well for strategic expansion, though international growth and product diversification could further enhance its long-term prospects.

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