investorscraft@gmail.com

Intrinsic ValueForum Engineering Inc. (7088.T)

Previous Close¥1,696.00
Intrinsic Value
Upside potential
Previous Close
¥1,696.00

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

Forum Engineering Inc. operates in the staffing and employment services sector, specializing in technical workforce solutions for Japan's industrial and engineering sectors. The company's core revenue model revolves around worker dispatch services, paid job placements, and corporate training programs, catering primarily to mechanical and electrical engineering roles. Its in-house engineer matching system and job-change support services differentiate it from generalist staffing firms, allowing for deeper client relationships and higher retention rates. Forum Engineering has carved a niche in Japan's labor market by addressing the growing demand for skilled technical professionals amid the country's aging workforce and industrial automation trends. The company's focus on specialized engineering talent positions it as a key intermediary between employers and high-value technical workers, enhancing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Forum Engineering reported JPY 31.3 billion in revenue for FY 2024, with net income of JPY 2.0 billion, reflecting a net margin of approximately 6.5%. The company generated JPY 3.3 billion in operating cash flow, demonstrating efficient conversion of revenue to cash. Capital expenditures were modest at JPY 209 million, indicating a capital-light business model typical of staffing firms.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 38.94 underscores its earnings power in a competitive labor market. With minimal debt (JPY 12 million) and strong cash reserves (JPY 11.0 billion), Forum Engineering maintains high capital efficiency, as evidenced by its ability to fund operations and dividends without significant leverage.

Balance Sheet And Financial Health

Forum Engineering's balance sheet remains robust, with cash and equivalents covering 917x its total debt. The negligible debt load and substantial liquidity position the company to weather economic cycles while pursuing strategic investments in its matching platforms and training services.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's JPY 47 per share dividend suggests a commitment to shareholder returns, supported by stable cash flows. Japan's structural labor shortages in technical fields may provide tailwinds for Forum Engineering's specialized staffing services.

Valuation And Market Expectations

At a market cap of JPY 58.3 billion, the stock trades at approximately 1.9x revenue and 28.6x net income. The low beta (0.229) indicates relative insulation from market volatility, likely reflecting the essential nature of its staffing services in Japan's industrial economy.

Strategic Advantages And Outlook

Forum Engineering's deep specialization in engineering staffing and its proprietary matching systems provide durable competitive advantages. As Japan continues to face skilled labor shortages, the company is well-positioned to benefit from increased outsourcing of technical workforce needs, though demographic challenges may require ongoing adaptation of its service offerings.

Sources

Company description and financial data from disclosed ticker information

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