investorscraft@gmail.com

Intrinsic ValueIBJ, Inc. (6071.T)

Previous Close¥723.00
Intrinsic Value
Upside potential
Previous Close
¥723.00

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

IBJ, Inc. is a leading provider of marriage hunting services in Japan, operating through a diversified portfolio of digital and physical platforms. The company’s core revenue model is driven by subscription fees, matchmaking services, and event hosting, with key brands like Bridal Net, Sunmarie, and ZWEI catering to different segments of the marriage-seeking population. IBJ also monetizes ancillary services such as real estate, insurance, and franchise operations, creating a vertically integrated ecosystem. The company’s 66 lounges and digital platforms like the youbride app strengthen its market penetration in Japan’s highly competitive matchmaking industry. IBJ’s focus on community-driven events (e.g., PARTY PARTY and Rush) differentiates it from purely online competitors, offering a hybrid approach that combines technology with personalized offline experiences. Its market position is reinforced by its scale, brand recognition, and ability to cross-sell financial products to its user base.

Revenue Profitability And Efficiency

IBJ reported revenue of JPY 17.7 billion for FY 2024, with net income of JPY 1.52 billion, reflecting a net margin of approximately 8.6%. Operating cash flow stood at JPY 1.31 billion, while capital expenditures were modest at JPY 205 million, indicating efficient reinvestment. The company’s profitability metrics suggest stable operational execution in a niche but competitive market.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 40.16 underscores IBJ’s earnings power, supported by its asset-light model and scalable digital platforms. The company’s ability to generate cash flow (JPY 1.31 billion operating cash flow) relative to its market cap (JPY 28.5 billion) highlights capital efficiency, though debt levels (JPY 5.18 billion) warrant monitoring for leverage risks.

Balance Sheet And Financial Health

IBJ maintains a solid liquidity position with JPY 4.2 billion in cash and equivalents, offset by total debt of JPY 5.18 billion. The balance sheet reflects a manageable leverage profile, supported by consistent cash flow generation. The company’s financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

IBJ’s growth is tied to Japan’s marriage-hunting market, with potential upside from digital adoption and ancillary services. The company pays a dividend of JPY 8 per share, signaling a commitment to shareholder returns, though its payout ratio remains conservative, allowing room for reinvestment.

Valuation And Market Expectations

At a market cap of JPY 28.5 billion, IBJ trades at a P/E of ~18.7x (based on diluted EPS), reflecting moderate investor expectations. The low beta (0.28) suggests relative insulation from broader market volatility, aligning with its niche focus.

Strategic Advantages And Outlook

IBJ’s hybrid model and brand diversification provide resilience against pure-play digital competitors. The outlook hinges on Japan’s demographic trends and the company’s ability to monetize its user base through cross-selling. Strategic risks include shifting marriage preferences and regulatory changes in financial ancillary services.

Sources

Company filings, Bloomberg

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