investorscraft@gmail.com

Intrinsic ValueIR Japan Holdings, Ltd. (6035.T)

Previous Close¥784.00
Intrinsic Value
Upside potential
Previous Close
¥784.00

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

IR Japan Holdings, Ltd. operates as a specialized consulting firm focused on investor relations (IR) and shareholder relations (SR) services for publicly listed companies in Japan. The company’s core offerings include equity consulting, corporate governance advisory, ESG consulting, and investment banking services, such as M&A execution and proxy contest support. Its niche expertise in shareholder activism risk analysis and corporate value enhancement positions it as a critical partner for Japanese firms navigating complex capital market dynamics. The firm’s deep industry knowledge and tailored solutions cater to clients seeking to optimize stakeholder engagement and strategic decision-making. Operating in the competitive consulting services sector, IR Japan differentiates itself through its integrated approach, combining IR/SR advisory with investment banking capabilities. Its market position is reinforced by its long-standing presence since 1984 and its headquarters in Tokyo, the financial hub of Japan. The company’s focus on ESG and governance trends aligns with growing regulatory and investor demands, further solidifying its relevance in the evolving corporate landscape.

Revenue Profitability And Efficiency

For FY 2024, IR Japan reported revenue of JPY 5.66 billion, with net income of JPY 763 million, reflecting a net margin of approximately 13.5%. The company’s diluted EPS stood at JPY 42.95, demonstrating its ability to convert top-line growth into shareholder returns. Operating cash flow was robust at JPY 1.83 billion, indicating efficient cash generation from core operations, while capital expenditures were modest at JPY 306 million, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

IR Japan’s earnings power is underscored by its high-margin consulting services, which require minimal capital investment. The company’s operating cash flow significantly exceeds net income, highlighting strong cash conversion efficiency. With limited debt (JPY 200 million) and substantial cash reserves (JPY 4.1 billion), the firm maintains a conservative capital structure, allowing flexibility for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

The company’s balance sheet is characterized by financial prudence, with cash and equivalents of JPY 4.1 billion outweighing total debt of JPY 200 million. This liquidity position provides a solid cushion for operational needs and potential growth investments. The absence of significant leverage and healthy cash reserves underscore IR Japan’s low-risk financial profile and ability to navigate market uncertainties.

Growth Trends And Dividend Policy

IR Japan’s growth is tied to corporate demand for IR/SR expertise, particularly in ESG and governance. The company’s dividend policy reflects stability, with a dividend per share of JPY 20, offering a yield that aligns with its earnings retention strategy. Future growth may hinge on expanding service offerings or geographic reach, though the current focus remains on deepening its Japanese market penetration.

Valuation And Market Expectations

With a market capitalization of JPY 13.2 billion, IR Japan trades at a P/E multiple derived from its FY 2024 earnings. The company’s beta of 1.69 suggests higher volatility relative to the market, likely reflecting its niche exposure to corporate advisory cycles. Investor expectations may center on its ability to sustain high-margin growth amid increasing regulatory and governance complexities in Japan.

Strategic Advantages And Outlook

IR Japan’s strategic advantages lie in its specialized expertise, long-term client relationships, and integrated service model. The outlook remains positive, supported by rising demand for ESG and governance advisory services. However, reliance on Japan’s corporate sector and competition from global consulting firms pose challenges. The company’s capital-light model and strong cash position position it well for selective growth opportunities.

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