investorscraft@gmail.com

Intrinsic ValueSlogan Inc. (9253.T)

Previous Close¥780.00
Intrinsic Value
Upside potential
Previous Close
¥780.00

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

Slogan Inc. operates in the staffing and employment services sector, specializing in human resource support for startups and venture companies. The company’s diversified service portfolio includes job-hunting platforms like Goodfind, consulting services such as FactLogic, and long-term intern recruitment via Intern Street. It also offers career support for early-career professionals and SaaS-based HR solutions like TeamUp, addressing post-hiring organizational challenges. Slogan’s niche focus on high-growth ventures and innovative talent acquisition tools positions it uniquely in Japan’s competitive HR market. Its platforms, including Metanobi for experiential learning and FastGrow as a business media outlet, further enhance its value proposition by integrating education and recruitment. This multi-faceted approach allows Slogan to capture demand from both job seekers and employers in dynamic sectors, reinforcing its reputation as a specialized HR partner for Japan’s startup ecosystem.

Revenue Profitability And Efficiency

Slogan Inc. reported revenue of JPY 1.35 billion for FY2025, with net income of JPY 86.8 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at JPY 175.6 million, significantly higher than net income, indicating efficient working capital management. Capital expenditures were minimal at JPY -9.5 million, suggesting a capital-light business model focused on scalable digital platforms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 32.58 underscores its earnings capability relative to its share count. With no debt and JPY 1.74 billion in cash and equivalents, Slogan maintains strong liquidity, enabling reinvestment in growth initiatives or strategic acquisitions. Its beta of 0.139 indicates low market correlation, potentially appealing to risk-averse investors.

Balance Sheet And Financial Health

Slogan’s balance sheet is robust, with zero debt and cash reserves exceeding JPY 1.74 billion, providing ample financial flexibility. The absence of leverage and substantial liquidity position the company favorably to navigate economic cycles or invest in organic and inorganic growth opportunities without financial strain.

Growth Trends And Dividend Policy

While Slogan does not currently pay dividends, its focus on reinvesting cash flows into platform development and market expansion aligns with its growth stage. The company’s services cater to Japan’s evolving startup landscape, which may drive future revenue growth if venture activity remains resilient. However, dividend initiation appears unlikely in the near term.

Valuation And Market Expectations

With a market capitalization of JPY 1.65 billion, Slogan trades at a price-to-sales ratio of approximately 1.2x, reflecting moderate expectations for its niche HR services. The low beta suggests the stock is less volatile than the broader market, potentially limiting upside but offering defensive characteristics.

Strategic Advantages And Outlook

Slogan’s strategic edge lies in its specialized focus on startups and ventures, a segment with growing HR needs. Its integrated platforms, from recruitment to post-hire support, create cross-selling opportunities. However, reliance on Japan’s startup ecosystem poses concentration risks. Success will hinge on scaling its digital offerings and maintaining relevance in a competitive talent acquisition market.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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