investorscraft@gmail.com

Intrinsic ValueCoach A Co., Ltd. (9339.T)

Previous Close¥1,217.00
Intrinsic Value
Upside potential
Previous Close
¥1,217.00

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

Coach A Co., Ltd. operates in the organizational development sector, specializing in executive and management coaching services tailored for corporations in Japan and internationally. The company leverages its proprietary coaching institutes to deliver high-impact programs, including leadership development, team dialogue activation, and performance measurement. Its unique offerings, such as the Ayce tool for coaching effectiveness and the Hello, Coaching! portal, position it as a thought leader in the corporate training space. Coach A serves a niche but growing market of global firms seeking transformative leadership solutions, differentiating itself through data-driven coaching methodologies and a strong digital presence. The company’s focus on measurable outcomes and its integration of technology into coaching practices enhance its competitive edge in the education and training services industry. With a foundation dating back to 1997, Coach A has established credibility and a loyal client base, reinforcing its market position as a trusted provider of premium coaching services.

Revenue Profitability And Efficiency

Coach A reported revenue of JPY 3.64 billion for the fiscal year ending December 2024, with net income of JPY 111.1 million, reflecting a net margin of approximately 3.1%. The company generated JPY 132.6 million in operating cash flow, indicating modest operational efficiency. Capital expenditures were minimal at JPY -31 million, suggesting a lean cost structure with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 47.55, demonstrating its ability to translate revenue into shareholder returns. With no debt and JPY 3.36 billion in cash and equivalents, Coach A maintains a strong liquidity position, enabling flexibility for future growth initiatives or strategic investments. Its capital-light business model supports consistent earnings generation without significant leverage.

Balance Sheet And Financial Health

Coach A’s balance sheet is robust, with JPY 3.36 billion in cash and equivalents and zero debt, underscoring a conservative financial strategy. The absence of leverage and substantial liquidity reserves provide a solid foundation for weathering economic uncertainties or pursuing opportunistic expansions. The company’s financial health is further reinforced by its positive operating cash flow and negligible capital expenditures.

Growth Trends And Dividend Policy

While specific growth metrics are not disclosed, Coach A’s focus on digital tools and international expansion suggests potential for incremental revenue growth. The company pays a dividend of JPY 20 per share, reflecting a commitment to returning capital to shareholders. However, the payout ratio remains moderate, balancing shareholder returns with retained earnings for future initiatives.

Valuation And Market Expectations

With a market capitalization of JPY 2.26 billion, Coach A trades at a P/E ratio of approximately 20.3x, based on its diluted EPS. The beta of 0.523 indicates lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely hinge on the company’s ability to scale its digital offerings and expand its client base internationally.

Strategic Advantages And Outlook

Coach A’s strategic advantages lie in its specialized coaching services, proprietary technology tools, and established reputation in Japan’s corporate training market. The outlook remains cautiously optimistic, with growth potential tied to increased adoption of coaching services in global firms. However, competition and macroeconomic factors could pose challenges to sustained profitability.

Sources

Company filings, Bloomberg

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