investorscraft@gmail.com

Intrinsic ValueMS&Consulting Co., Ltd. (6555.T)

Previous Close¥419.00
Intrinsic Value
Upside potential
Previous Close
¥419.00

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

MS&Consulting Co., Ltd. is a specialized marketing research firm operating in Japan, focusing on mystery shopping research, business consulting, and employee satisfaction assessments. The company primarily serves the service sector, including restaurants, cosmetics, hospitality, banking, and retail industries. Its core revenue model is built on providing actionable insights to clients through tailored research methodologies, helping businesses enhance customer experience and operational efficiency. Positioned as a niche player in Japan's competitive IT services market, MS&Consulting differentiates itself through localized expertise and a client-centric approach. The firm’s deep understanding of Japanese consumer behavior and service industry dynamics allows it to deliver high-value research solutions. Despite operating in a fragmented industry, the company has carved out a stable market presence by focusing on quality and reliability. However, its growth potential may be constrained by the relatively small scale of its operations compared to global competitors.

Revenue Profitability And Efficiency

In the latest fiscal year, MS&Consulting reported revenue of ¥2.55 billion but recorded a net loss of ¥276 million, reflecting operational challenges. The diluted EPS stood at -¥68.46, indicating pressure on profitability. However, the company generated ¥406.8 million in operating cash flow, suggesting some resilience in cash generation despite negative earnings. Capital expenditures were modest at -¥130.9 million, reflecting disciplined spending.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in translating revenue into earnings. While operating cash flow remains positive, the net loss raises concerns about cost management and scalability. The absence of dividend payouts suggests a focus on reinvestment or financial stabilization, though further details on capital allocation strategies are needed to assess long-term efficiency.

Balance Sheet And Financial Health

MS&Consulting maintains a conservative balance sheet with ¥578.9 million in cash and equivalents, providing liquidity. Total debt stands at ¥208.2 million, indicating manageable leverage. The company’s financial health appears stable, but the net loss warrants caution regarding sustained profitability and debt servicing capacity if earnings do not improve.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the net loss suggests potential stagnation or contraction. The company does not currently pay dividends, aligning with its focus on navigating profitability challenges. Future growth may depend on expanding service offerings or improving operational efficiency to reverse the negative earnings trend.

Valuation And Market Expectations

With a market capitalization of ¥1.58 billion and a beta of 0.516, MS&Consulting is viewed as a relatively low-volatility stock. However, the negative earnings and lack of dividends may limit investor appeal. Market expectations likely hinge on the company’s ability to restore profitability and demonstrate sustainable growth in a competitive sector.

Strategic Advantages And Outlook

MS&Consulting’s niche expertise in Japanese market research provides a competitive edge, but its small scale and recent losses pose risks. The outlook depends on operational improvements and potential expansion into adjacent service areas. Success will require balancing cost discipline with investments in innovation to capture growth opportunities in Japan’s evolving service sector.

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