investorscraft@gmail.com

Intrinsic ValueHowtelevision, Inc. (7064.T)

Previous Close¥1,238.00
Intrinsic Value
Upside potential
Previous Close
¥1,238.00

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

Howtelevision, Inc. operates a unique carrier platform in Japan, focusing on bridging the gap between students and employers through internships, job hunting support, and career improvement services. The company’s platform, Liiga, caters to working professionals seeking career advancement, offering curated content and recruitment information. Positioned in the competitive staffing and employment services sector, Howtelevision differentiates itself by integrating digital solutions with traditional recruitment processes, targeting both entry-level and mid-career professionals. The company’s niche approach leverages Japan’s evolving labor market dynamics, where demand for skilled talent and career mobility is rising. By combining technology with personalized support, Howtelevision aims to enhance user engagement and employer partnerships, strengthening its foothold in Japan’s industrials sector.

Revenue Profitability And Efficiency

Howtelevision reported revenue of JPY 2.17 billion for FY 2025, with net income of JPY 243 million, reflecting a net margin of approximately 11.2%. The company’s operating cash flow of JPY 421 million underscores efficient cash generation, while zero capital expenditures suggest a lean operational model. These metrics indicate a stable, asset-light business with disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 178.5 demonstrates solid earnings power relative to its market cap. With no significant capital expenditures, Howtelevision allocates resources primarily toward platform development and user acquisition, maintaining high capital efficiency. Its negative beta of -0.507 suggests low correlation with broader market movements, potentially appealing to risk-averse investors.

Balance Sheet And Financial Health

Howtelevision maintains a robust balance sheet, with JPY 1.6 billion in cash and equivalents against JPY 615 million in total debt, yielding a healthy liquidity position. The absence of dividends allows the company to reinvest cash reserves into growth initiatives, further strengthening its financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is driven by Japan’s demand for digital recruitment solutions, though its dividend policy remains conservative, with no payouts as of FY 2025. Howtelevision’s focus on scaling its platform and expanding services suggests potential for future revenue diversification, albeit with reinvestment prioritized over shareholder returns.

Valuation And Market Expectations

With a market cap of JPY 2.59 billion, Howtelevision trades at a P/E ratio of approximately 10.7x, aligning with niche staffing peers. Its negative beta and cash-rich balance sheet may attract investors seeking defensive exposure to Japan’s labor market trends, though growth expectations hinge on platform adoption and monetization.

Strategic Advantages And Outlook

Howtelevision’s strategic edge lies in its hybrid model of digital and personalized career services, catering to Japan’s evolving workforce needs. The outlook depends on its ability to scale Liiga’s user base and deepen employer partnerships. Challenges include competition from larger staffing firms, but its asset-light approach and cash reserves provide a buffer for sustained innovation.

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