investorscraft@gmail.com

Intrinsic ValueAlue Co.,Ltd. (7043.T)

Previous Close¥960.00
Intrinsic Value
Upside potential
Previous Close
¥960.00

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

Alue Co., Ltd. operates in the staffing and employment services sector, specializing in data-driven educational services for working adults in Japan. The company leverages human resource development analytics and machine learning to offer tailored training programs, including level-specific courses, global HR development initiatives, thematic training, and e-learning solutions. Its focus on upskilling professionals positions it as a niche player in Japan's corporate training market, where demand for continuous learning is growing due to workforce digitalization and globalization. Alue differentiates itself by integrating technology with traditional HR development, targeting mid-career professionals seeking career advancement. However, its market share remains modest compared to larger competitors in Japan's fragmented corporate education sector. The company’s reliance on domestic demand and its relatively small scale may limit its ability to compete with diversified global HR service providers.

Revenue Profitability And Efficiency

Alue reported revenue of JPY 3.09 billion for FY 2024, reflecting its active engagement in the corporate training market. However, the company recorded a net loss of JPY 73.7 million, with diluted EPS at -JPY 28.72, indicating profitability challenges. Operating cash flow was negative at JPY 37.3 million, though capital expenditures were minimal at JPY 9 million, suggesting restrained investment activity amid financial pressures.

Earnings Power And Capital Efficiency

The negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. The company’s reliance on technology-driven training solutions may require further investment to scale effectively, but current financial constraints could limit growth initiatives. The modest capital expenditures indicate a cautious approach to expansion.

Balance Sheet And Financial Health

Alue maintains a solid liquidity position with JPY 822 million in cash and equivalents, providing a buffer against short-term obligations. Total debt stands at JPY 448 million, resulting in a manageable net cash position. The balance sheet appears stable, though sustained losses could erode financial flexibility over time if not addressed.

Growth Trends And Dividend Policy

Despite profitability challenges, Alue paid a dividend of JPY 7 per share, signaling confidence in its cash reserves. Growth prospects depend on broader adoption of its data-driven training solutions, but the company’s small scale and domestic focus may constrain expansion. The dividend policy appears conservative relative to earnings performance.

Valuation And Market Expectations

With a market cap of JPY 1.99 billion, Alue trades at a low multiple relative to revenue, reflecting investor skepticism about its earnings potential. The negative beta of -0.121 suggests low correlation with broader market movements, possibly due to its niche positioning.

Strategic Advantages And Outlook

Alue’s integration of machine learning in HR development provides a competitive edge in Japan’s evolving corporate training landscape. However, achieving profitability will require scaling its offerings and potentially expanding beyond domestic markets. The outlook remains uncertain, hinging on operational improvements and market demand for upskilling solutions.

Sources

Company filings, market 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