investorscraft@gmail.com

Intrinsic ValueKIYO Learning Co.,Ltd. (7353.T)

Previous Close¥661.00
Intrinsic Value
Upside potential
Previous Close
¥661.00

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

KIYO Learning Co., Ltd. operates in Japan's education and training services sector, specializing in the development and distribution of professional development content for business professionals. The company generates revenue through the sale and operation of digital and physical educational materials, leveraging Japan's strong corporate training culture. Its niche focus on business education differentiates it from broader competitors, positioning it as a specialized provider in a market that values continuous skill enhancement. KIYO Learning capitalizes on Japan's aging workforce and corporate emphasis on upskilling, offering tailored solutions that align with industry demands. The company's localized expertise and targeted content give it a competitive edge in a sector increasingly shifting toward digital and on-demand learning platforms. While smaller in scale compared to global education giants, its deep understanding of Japanese corporate needs allows it to maintain a defensible market position.

Revenue Profitability And Efficiency

KIYO Learning reported revenue of ¥4.47 billion for the period, with net income of ¥209.6 million, reflecting a net margin of approximately 4.7%. The company demonstrates moderate profitability, supported by operating cash flow of ¥433 million against minimal capital expenditures of ¥-18 million. This suggests efficient conversion of revenue to cash, though margins indicate competitive pressures in the education sector.

Earnings Power And Capital Efficiency

With diluted EPS of ¥30.53, the company delivers modest earnings relative to its market capitalization. The absence of significant capital expenditures points to capital-light operations, typical of content-focused education businesses. However, the low beta of 0.386 suggests earnings are less volatile than the broader market, potentially appealing to conservative investors.

Balance Sheet And Financial Health

KIYO Learning maintains a strong liquidity position with ¥3.48 billion in cash against ¥457 million in total debt, indicating minimal leverage. The substantial cash reserves provide flexibility for content development or strategic initiatives, while the low debt level reduces financial risk in Japan's deflationary environment.

Growth Trends And Dividend Policy

The company currently does not pay dividends, reinvesting cash flows into operations. Growth prospects hinge on Japan's corporate training expenditure trends and KIYO's ability to expand its content library or distribution channels. The education sector's gradual digital transformation may present opportunities for scalable content delivery.

Valuation And Market Expectations

At a market capitalization of ¥4.71 billion, the company trades at approximately 1.05x revenue and 22.5x net income. This valuation reflects expectations for steady but unspectacular growth in Japan's mature corporate education market, with investors likely valuing its niche positioning and clean balance sheet over rapid expansion potential.

Strategic Advantages And Outlook

KIYO Learning's primary advantage lies in its specialized focus on Japanese business education, a market with stable demand. The outlook depends on its ability to adapt content to evolving workplace skills needs and digital delivery methods. While not positioned for explosive growth, the company's financial stability and sector expertise provide a foundation for sustainable operations in Japan's corporate training ecosystem.

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