investorscraft@gmail.com

Intrinsic ValuePeers Co.,Ltd. (7066.T)

Previous Close¥448.00
Intrinsic Value
Upside potential
Previous Close
¥448.00

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

Peers Co., Ltd. operates as a diversified consulting and technology solutions provider in Japan, leveraging digital tools to enhance customer engagement and operational efficiency. The company’s core offerings include Onlinx, an online customer service platform, and mimik, an AI-driven training system that analyzes facial expressions for emotional feedback. Additionally, it provides remote work solutions like RemoteworkBOX, which enables private workspace reservations via smartphone, catering to the growing demand for flexible work environments. Peers Co. also extends its expertise to staffing, event management, and sales promotion services, positioning itself as a multifaceted player in the industrials sector. Its NeoRadm token economy mechanism, utilizing proprietary IP, reflects an innovative approach to digital engagement. The company’s hybrid model—combining consulting, technology, and staffing—allows it to serve diverse client needs while maintaining agility in a competitive market. With headquarters in Tokyo, Peers Co. benefits from Japan’s advanced digital infrastructure and corporate demand for efficiency-driven solutions.

Revenue Profitability And Efficiency

Peers Co. reported revenue of ¥6.21 billion for FY 2024, with net income of ¥585.2 million, reflecting a net margin of approximately 9.4%. Operating cash flow stood at ¥472.8 million, while capital expenditures were modest at ¥83 million, indicating disciplined spending. The company’s diluted EPS of ¥57.67 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service portfolio, with consulting and technology solutions driving profitability. Its capital efficiency is evident in a cash position of ¥1.96 billion against total debt of ¥1.08 billion, suggesting a balanced leverage profile. The positive operating cash flow further highlights effective working capital management.

Balance Sheet And Financial Health

Peers Co. maintains a solid balance sheet, with cash and equivalents covering nearly twice its total debt. The debt-to-equity ratio appears manageable, supported by steady cash generation. The company’s liquidity position provides flexibility for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

Growth is likely fueled by demand for digital consulting and remote work solutions, though specific historical trends are unavailable. The dividend per share of ¥15.92 indicates a commitment to returning capital to shareholders, albeit with room to reinvest in high-margin segments like AI and token-based services.

Valuation And Market Expectations

With a market cap of ¥5.31 billion, the company trades at a P/E ratio of approximately 9.1x, suggesting modest market expectations. The negative beta (-0.344) implies low correlation with broader market movements, potentially appealing to risk-averse investors.

Strategic Advantages And Outlook

Peers Co.’s integration of AI and digital tools in consulting services differentiates it in Japan’s industrials sector. Its focus on scalable solutions, such as RemoteworkBOX and NeoRadm, positions it well for long-term growth. However, reliance on domestic demand and competition in consulting may require continued innovation to sustain margins.

Sources

Company description, financial data provided

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