investorscraft@gmail.com

Intrinsic ValueSportsfield Co., Ltd. (7080.T)

Previous Close¥815.00
Intrinsic Value
Upside potential
Previous Close
¥815.00

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

Sportsfield Co., Ltd. operates in Japan's staffing and employment services sector, specializing in recruitment support for the sports industry. The company's core revenue model revolves around organizing joint employment seminars (Sportavi), operating digital platforms like Sportavi Agent and Sportavi Career, and providing tailored recruitment consulting services. Its niche focus on sports-related employment differentiates it from broader staffing firms, allowing it to cultivate deep industry expertise and client relationships. Sportsfield's integrated approach combines online job-matching tools with offline career guidance, addressing the unique hiring needs of sports organizations and professionals. The company has established a strong regional presence in Tokyo, leveraging Japan's growing demand for specialized recruitment solutions. While smaller than generalist staffing giants, Sportsfield's targeted positioning enables it to command premium pricing and maintain steady client retention in its niche segment.

Revenue Profitability And Efficiency

In FY2024, Sportsfield reported JPY 3.85 billion in revenue with net income of JPY 595 million, reflecting a healthy 15.5% net margin. The company generated JPY 619 million in operating cash flow, demonstrating efficient conversion of earnings to cash. Capital expenditures were modest at JPY 30 million, indicating a capital-light business model focused on digital platforms rather than physical infrastructure.

Earnings Power And Capital Efficiency

Sportsfield's diluted EPS of JPY 79.16 showcases strong earnings power relative to its market capitalization. The company maintains high capital efficiency with minimal debt (JPY 159 million) against JPY 1.7 billion in cash reserves, allowing for flexible reinvestment in platform development and service expansion without significant leverage.

Balance Sheet And Financial Health

The balance sheet remains robust with cash equivalents representing 34% of market capitalization. Total debt is negligible at just 9.3% of cash holdings, resulting in a net cash position that provides substantial financial flexibility. This conservative capital structure positions the company well to weather economic cycles in the staffing industry.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's focus on digital recruitment solutions aligns with industry trends toward online hiring platforms. Sportsfield maintains a shareholder-friendly policy with a JPY 16 per share dividend, offering a moderate yield that balances returns with reinvestment needs for future expansion.

Valuation And Market Expectations

At a JPY 4.99 billion market cap, the stock trades at approximately 1.3x revenue and 8.4x net income. The low beta of 0.586 suggests investors view the company as relatively defensive compared to broader market movements, likely due to its niche focus and strong cash position.

Strategic Advantages And Outlook

Sportsfield's specialized knowledge of sports industry recruitment creates meaningful barriers to entry. The outlook remains stable as Japan's labor market shifts toward specialized staffing solutions, though growth may depend on expanding service offerings beyond core sports recruitment. Digital platform enhancements could drive future efficiency gains and market share capture.

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