investorscraft@gmail.com

Intrinsic ValueHuman Creation Holdings, Inc. (7361.T)

Previous Close¥1,375.00
Intrinsic Value
Upside potential
Previous Close
¥1,375.00

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

Human Creation Holdings, Inc. operates as a specialized IT services provider in Japan, focusing on system design, development, and consulting. The company serves a diverse clientele, including government entities, through its expertise in IT strategy, project management, and outsourcing solutions. Its core revenue model is built on high-value consulting, engineer dispatch services, and managed IT operations, positioning it as a niche player in Japan's competitive staffing and IT services sector. The firm differentiates itself through integrated offerings that combine technical proficiency with strategic advisory, catering to clients undergoing digital transformation. With a legacy dating back to 1974, the company has established credibility in mission-critical IT infrastructure and organizational reform, though its market share remains modest compared to larger conglomerates. Its focus on government and enterprise clients provides stability but limits exposure to high-growth segments like cloud-native or AI-driven solutions.

Revenue Profitability And Efficiency

The company reported revenue of JPY 7.17 billion for the period, with net income of JPY 404 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 481 million, demonstrating reasonable conversion of earnings to cash. Capital expenditures were minimal (JPY -6 million), indicating a capital-light model reliant on human capital rather than physical assets.

Earnings Power And Capital Efficiency

With diluted EPS data unavailable, the company's earnings power appears moderate, supported by JPY 100.3 billion in cash reserves against JPY 375.8 million in total debt. The low beta (0.491) suggests earnings stability, though the lack of disclosed EPS metrics limits deeper analysis of per-share profitability trends.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity, with cash and equivalents covering total debt by 2.7x. Debt levels are conservative at just 5.2% of market capitalization, indicating low financial risk. The capital structure is equity-dominated, typical of Japanese service firms, with ample capacity for strategic investments or dividend growth.

Growth Trends And Dividend Policy

The company maintains a dividend payout of JPY 26 per share, though growth prospects appear tempered by its focus on mature IT service segments. Revenue scale suggests mid-market positioning, with limited visibility on expansion beyond core consulting and staffing offerings. The dividend policy appears sustainable given low leverage and consistent cash generation.

Valuation And Market Expectations

At a JPY 3.65 billion market cap, the stock trades at ~0.51x revenue and ~9x net income, aligning with niche IT service providers. The modest beta implies market expectations of stable but unexceptional performance, without pricing in significant disruption or rapid growth.

Strategic Advantages And Outlook

The company's longevity and government contracts provide defensive qualities, but reliance on traditional IT services may limit upside in Japan's shifting tech landscape. Success hinges on expanding higher-margin consulting while managing labor cost pressures. Near-term outlook remains stable, though long-term relevance requires deeper specialization in emerging technologies.

Sources

Company description and financial data from disclosed ticker information, market data from JPX

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