investorscraft@gmail.com

Intrinsic ValueBridge Consulting Group Inc. (9225.T)

Previous Close¥1,093.00
Intrinsic Value
Upside potential
Previous Close
¥1,093.00

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

Bridge Consulting Group Inc. operates as a specialized business management consultancy in Japan, primarily focusing on IPO support services, risk management, and financial advisory. The company serves as a critical partner for firms navigating Japan’s complex regulatory environment, offering end-to-end IPO preparation, financial reporting, and M&A advisory. Its expertise in internal controls, IT audits, and overseas subsidiary management further strengthens its value proposition for mid-market and growth-stage companies. Beyond consulting, Bridge Consulting Group diversifies its revenue streams through human resources services, including temporary staffing and Accountant.job, a platform tailored for certified accountants. This dual focus on corporate advisory and talent solutions positions the firm uniquely within Japan’s competitive professional services landscape. The company’s deep regulatory knowledge and localized expertise give it an edge in serving domestic clients, though its reliance on Japan’s IPO market exposes it to cyclical demand fluctuations. With a headquarters in Minato, Tokyo, the firm is strategically located to serve a concentrated client base in Japan’s commercial hubs.

Revenue Profitability And Efficiency

Bridge Consulting Group reported revenue of JPY 2.02 billion for the period, with net income of JPY 169.9 million, reflecting a net margin of approximately 8.4%. The company’s operating cash flow of JPY 186.0 million underscores its ability to convert consulting services into cash, while minimal capital expenditures (JPY -1.7 million) suggest a capital-light business model. Diluted EPS stood at JPY 78.44, indicating moderate earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The firm’s earnings are driven by high-margin consulting services, with limited reliance on physical assets. Its JPY 120.4 billion in cash and equivalents provides liquidity, while total debt of JPY 90.2 million is modest, reflecting a conservative balance sheet. The absence of dividends suggests reinvestment in growth or operational flexibility, though the beta of 1.686 indicates higher volatility versus the broader market.

Balance Sheet And Financial Health

Bridge Consulting Group maintains a robust financial position, with cash reserves significantly exceeding total debt. The company’s low leverage and strong liquidity position it well to weather economic downturns or invest in strategic initiatives. Its asset-light model reduces fixed obligations, though the lack of dividend payouts may limit appeal to income-focused investors.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s IPO activity and corporate restructuring demand, with revenue concentration in advisory services posing both opportunity and risk. The company has not established a dividend policy, opting instead to retain earnings for potential expansion or working capital needs. Its market cap of JPY 2.45 billion suggests modest scale in a fragmented industry.

Valuation And Market Expectations

At a market cap of JPY 2.45 billion, the company trades at approximately 1.2x revenue and 14.4x net income, reflecting investor expectations of steady but cyclical growth. The high beta implies sensitivity to market sentiment, particularly around Japan’s corporate advisory and IPO sectors.

Strategic Advantages And Outlook

Bridge Consulting Group’s niche expertise in IPO support and regulatory compliance provides a defensible moat, though reliance on Japan’s domestic market limits diversification. The firm’s outlook hinges on corporate governance trends and mid-market IPO activity, with potential upside from cross-selling human resource services. Challenges include competition from global consultancies and economic cycles affecting advisory demand.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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