investorscraft@gmail.com

Intrinsic ValueTsunagu Group Holdings, Inc. (6551.T)

Previous Close¥749.00
Intrinsic Value
Upside potential
Previous Close
¥749.00

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

Tsunagu Group Holdings, Inc. operates in Japan's staffing and employment services sector, specializing in career consulting and part-time job placements. The company generates revenue through recruitment agency services, human resources consulting, and worker dispatching, catering to businesses and job seekers. Its diversified service portfolio includes personnel placement, training, and promotion support, positioning it as a niche player in Japan's competitive labor market. The firm’s focus on part-time employment aligns with Japan’s growing demand for flexible workforce solutions, driven by demographic shifts and labor shortages. Tsunagu differentiates itself through localized expertise and a consultative approach, though it faces competition from larger staffing conglomerates. Its rebranding in 2018 to a holding structure suggests strategic ambitions for expansion or operational synergies within its subsidiaries.

Revenue Profitability And Efficiency

Tsunagu reported revenue of JPY 16.4 billion for the fiscal year ending September 2024, with net income of JPY 358 million, reflecting a modest net margin of approximately 2.2%. Operating cash flow stood at JPY 635 million, indicating reasonable liquidity generation, though capital expenditures were minimal at JPY -80 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 41.27 underscores moderate earnings power relative to its market cap. The company’s capital efficiency appears constrained, with no significant reinvestment metrics provided, though its low beta (0.233) implies stable but subdued earnings volatility compared to the broader market.

Balance Sheet And Financial Health

Tsunagu maintains a conservative balance sheet with JPY 918 million in cash and equivalents against JPY 819 million in total debt, indicating a manageable leverage position. The net cash position supports liquidity, but the absence of detailed asset/liability breakdowns limits deeper assessment of financial resilience.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparatives, though the dividend of JPY 10 per share signals a commitment to shareholder returns, albeit at a modest yield. The company’s focus on part-time labor could benefit from structural labor market trends, but scalability remains untested.

Valuation And Market Expectations

At a market cap of JPY 5.3 billion, Tsunagu trades at a P/E of ~14.7x (based on diluted EPS), aligning with niche staffing peers. The low beta suggests muted market expectations, possibly reflecting its small-cap status and domestic focus.

Strategic Advantages And Outlook

Tsunagu’s regional expertise and consultative model provide localized advantages, but its small scale and reliance on Japan’s labor dynamics pose risks. Strategic clarity post-rebranding and potential sector tailwinds from labor flexibility demand could drive incremental growth, though execution risks persist.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and industry reports.

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