investorscraft@gmail.com

Intrinsic ValueRareJob Inc. (6096.T)

Previous Close¥332.00
Intrinsic Value
Upside potential
Previous Close
¥332.00

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

RareJob Inc. operates in Japan's competitive English education sector, specializing in online learning solutions tailored for individuals, corporations, and educational institutions. The company’s core offerings include one-on-one English conversation lessons, coaching programs, and specialized services like speaking tests and legal qualification tutorials. By leveraging digital platforms, RareJob addresses the growing demand for flexible, accessible language education in a market where English proficiency is increasingly tied to career advancement. RareJob differentiates itself through a focus on affordability and personalized instruction, catering to a broad demographic from children to professionals. The company’s hybrid model—combining subscription-based individual lessons with institutional partnerships—provides diversified revenue streams. However, it faces intense competition from both traditional language schools and emerging edtech players. Despite macroeconomic pressures on discretionary spending, RareJob’s niche in cost-effective online education positions it as a pragmatic choice for budget-conscious learners, though scaling profitability remains a challenge.

Revenue Profitability And Efficiency

For FY 2024, RareJob reported revenue of ¥10.18 billion, reflecting its established presence in Japan’s English education market. However, net income stood at a loss of ¥288 million, with diluted EPS of -¥30.49, indicating ongoing cost pressures or competitive pricing strategies. Operating cash flow of ¥835 million suggests operational resilience, though capital expenditures of ¥161 million highlight continued investments in digital infrastructure.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore challenges in translating revenue growth into profitability, possibly due to high customer acquisition costs or fixed expenses in its online platform. The positive operating cash flow, however, implies efficient working capital management, with potential for improved margins if scale benefits materialize.

Balance Sheet And Financial Health

RareJob maintains a solid liquidity position with ¥2.66 billion in cash and equivalents, though total debt of ¥2.43 billion suggests moderate leverage. The balance sheet structure indicates capacity to fund operations, but sustained losses could strain financial flexibility if not addressed.

Growth Trends And Dividend Policy

While the company paid a dividend of ¥5 per share, the negative earnings raise questions about the sustainability of payouts. Growth hinges on expanding its user base and monetizing institutional partnerships, but profitability trends will be critical to watch.

Valuation And Market Expectations

With a market cap of ¥3.8 billion and a beta of 0.63, RareJob is perceived as relatively stable but with limited earnings momentum. Investors likely await clearer signs of profitability or strategic shifts to justify higher valuations.

Strategic Advantages And Outlook

RareJob’s asset-light online model and focus on affordability provide a defensible niche, but macroeconomic headwinds and competition pose risks. Success depends on optimizing customer lifetime value and controlling costs, particularly in marketing and technology.

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