investorscraft@gmail.com

Intrinsic ValueTechnoPro Holdings, Inc. (6028.T)

Previous Close¥4,850.00
Intrinsic Value
Upside potential
Previous Close
¥4,850.00

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

TechnoPro Holdings, Inc. is a leading technology-focused staffing and services company operating primarily in Japan with an expanding international footprint. The company specializes in engineer staffing, contract assignments, and engineering consulting across diverse sectors such as machinery, electronics, embedded controls, IT infrastructure, and software development. Its comprehensive service portfolio includes domestic nearshore and offshore delivery, job placement, and specialized training programs, positioning it as a one-stop solution for technical talent and project execution. TechnoPro differentiates itself through deep industry expertise, offering tailored solutions in high-demand fields like civil engineering, biotechnology, and construction. The company also provides IT system integration, recruitment process outsourcing, and disability employment services, reinforcing its role as a multifaceted workforce solutions provider. With a strong presence in Japan’s competitive staffing market, TechnoPro leverages its technical specialization and consultative approach to maintain a defensible market position, catering to both corporate clients and skilled professionals seeking career advancement.

Revenue Profitability And Efficiency

TechnoPro reported revenue of JPY 219.2 billion for the fiscal year ending June 2024, with net income of JPY 14.7 billion, reflecting a disciplined cost structure and operational efficiency. The company generated JPY 31.2 billion in operating cash flow, supported by stable demand for its staffing and engineering services. Capital expenditures were modest at JPY 607 million, indicating a capital-light business model focused on scalable service delivery.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 137.56 underscores its earnings power, driven by high-margin consulting and specialized staffing services. TechnoPro’s ability to maintain profitability amid competitive pressures highlights its pricing power and operational leverage. Its capital efficiency is further evidenced by a strong cash conversion cycle, with minimal reinvestment needs relative to cash flow generation.

Balance Sheet And Financial Health

TechnoPro maintains a robust balance sheet with JPY 45.2 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at JPY 22.9 billion, resulting in a conservative leverage profile. The company’s financial health is further reinforced by its ability to fund operations organically, with no significant reliance on external financing.

Growth Trends And Dividend Policy

TechnoPro has demonstrated consistent growth in its core staffing and engineering services, supported by Japan’s demand for technical talent. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 90, reflecting a commitment to returning capital while retaining flexibility for growth investments. Its international expansion and offshore delivery capabilities present additional growth avenues.

Valuation And Market Expectations

With a market capitalization of JPY 414.8 billion and a beta of 1.19, TechnoPro is valued as a growth-oriented player in the staffing sector. The market appears to price in expectations of sustained demand for its specialized services, particularly in IT and engineering, though competitive pressures and wage inflation remain monitorable risks.

Strategic Advantages And Outlook

TechnoPro’s strategic advantages lie in its technical specialization, diversified service offerings, and strong client relationships. The outlook remains positive, supported by Japan’s structural labor shortages in STEM fields and the company’s ability to adapt to digital transformation trends. However, macroeconomic volatility and regulatory changes in labor markets could pose challenges to long-term growth.

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