investorscraft@gmail.com

Intrinsic ValueAccess Group Holdings Co., Ltd. (7042.T)

Previous Close¥755.00
Intrinsic Value
Upside potential
Previous Close
¥755.00

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

Access Group Holdings Co., Ltd. operates in Japan's consumer cyclical sector, specializing in promotion, human resource recruitment, and school public relations services. The company generates revenue through a diversified portfolio, including sales promotion materials, web-related production, media interaction, and event planning. Its recruitment support services and employment information sites cater to corporate clients, while its school-focused offerings, such as admission information sites and public information tools, serve educational institutions. Access Group Holdings has established a niche in Japan's competitive personal products and services industry by integrating digital solutions with traditional promotional methods. Its market position is reinforced by its long-standing presence since 1982 and its headquarters in Tokyo, a hub for business and education. The company's ability to adapt to digital trends while maintaining core services provides a balanced revenue stream, though it faces competition from larger marketing and HR service providers.

Revenue Profitability And Efficiency

Access Group Holdings reported revenue of JPY 3.45 billion for FY 2024, with net income of JPY 127.1 million, reflecting a modest but stable profitability margin. The diluted EPS of JPY 94.75 indicates efficient earnings distribution among shareholders. Operating cash flow stood at JPY 244.6 million, suggesting healthy cash generation from core operations, while minimal capital expenditures (JPY -5.2 million) highlight a lean operational model.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified service offerings, though net income margins remain relatively thin. Capital efficiency is evident in its low capex requirements and strong operating cash flow, which exceeds net income, indicating effective working capital management. However, the reliance on human resource and school-related services may expose earnings to cyclical demand fluctuations.

Balance Sheet And Financial Health

Access Group Holdings maintains a solid balance sheet with JPY 1.44 billion in cash and equivalents, providing liquidity against JPY 890.5 million in total debt. The cash position covers debt obligations comfortably, suggesting low near-term financial risk. The company's conservative leverage profile aligns with its stable but moderate growth trajectory.

Growth Trends And Dividend Policy

Growth trends appear steady, with revenue and net income reflecting incremental progress rather than rapid expansion. The company's dividend policy, offering JPY 15 per share, signals a commitment to returning capital to shareholders, though the yield remains modest. Future growth may depend on expanding digital services and leveraging its Tokyo-based market presence.

Valuation And Market Expectations

With a market cap of JPY 1.66 billion and a beta of 0.114, the stock exhibits low volatility relative to the broader market. The valuation reflects investor expectations of stable, albeit slow, growth in its niche segments. The modest P/E ratio suggests the market prices the stock conservatively, accounting for its sector's cyclicality.

Strategic Advantages And Outlook

Access Group Holdings benefits from its long-term industry relationships and integrated service model. Its focus on digital transformation in promotional and recruitment services could unlock incremental growth. However, the outlook remains cautious due to competitive pressures and reliance on Japan's domestic market. Strategic investments in technology and client diversification may enhance resilience.

Sources

Company filings, Tokyo Stock Exchange data

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