investorscraft@gmail.com

Intrinsic ValueAxis Consulting Corporation (9344.T)

Previous Close¥921.00
Intrinsic Value
Upside potential
Previous Close
¥921.00

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

Axis Consulting Corporation operates in Japan's staffing and employment services sector, specializing in recruitment consulting and job change support. The company provides a diversified range of services, including full-time employment placements, freelance consulting, and spot consulting, catering to both corporate clients and individual professionals. Its business model leverages Japan's dynamic labor market, where demand for flexible workforce solutions and specialized talent acquisition remains robust. Axis Consulting differentiates itself through localized expertise and a consultative approach, positioning it as a trusted intermediary in a competitive industry. The company's focus on high-touch services and niche consulting allows it to maintain strong client relationships while adapting to evolving workforce trends. As part of the broader industrials sector, Axis Consulting benefits from Japan's emphasis on labor mobility and corporate restructuring, though it faces competition from larger staffing firms and digital platforms.

Revenue Profitability And Efficiency

In FY 2024, Axis Consulting reported revenue of JPY 4.67 billion, with net income of JPY 502.7 million, reflecting a net margin of approximately 10.8%. The company's diluted EPS stood at JPY 99.22, indicating solid earnings generation. Operating cash flow was JPY 446.8 million, though capital expenditures of JPY -210.4 million suggest ongoing investments in operational infrastructure or technology. The balance between revenue growth and cost management appears stable, supporting profitability.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a net income-to-revenue ratio above 10%, highlighting efficient operations. Its capital efficiency is further evidenced by a strong cash position relative to total debt, with JPY 3.02 billion in cash and equivalents against JPY 75.4 million in debt. This low leverage supports financial flexibility and reinvestment capacity in a cyclical industry.

Balance Sheet And Financial Health

Axis Consulting maintains a robust balance sheet, with cash and equivalents exceeding JPY 3 billion and minimal debt obligations. The negligible debt-to-equity ratio underscores a conservative financial strategy, reducing liquidity risks. The company's financial health is further reinforced by positive operating cash flow, providing ample coverage for dividends and discretionary spending.

Growth Trends And Dividend Policy

The company's growth trajectory aligns with Japan's evolving labor market dynamics, though specific YoY comparisons are unavailable. Axis Consulting has adopted a shareholder-friendly dividend policy, distributing JPY 70 per share, which may appeal to income-focused investors. Future growth could hinge on expanding service offerings or leveraging digital tools to enhance scalability in a traditionally relationship-driven industry.

Valuation And Market Expectations

With a market capitalization of JPY 3.69 billion and a beta of 1.166, Axis Consulting exhibits moderate market sensitivity, likely reflecting its niche positioning in the staffing sector. The P/E ratio, derived from diluted EPS, suggests investor confidence in its earnings stability, though broader sector trends and labor market conditions will influence long-term valuation.

Strategic Advantages And Outlook

Axis Consulting's strategic advantages include deep regional expertise and a diversified service portfolio, which mitigate reliance on any single revenue stream. The outlook remains cautiously optimistic, contingent on Japan's labor demand and the company's ability to adapt to digital disruption. Its strong balance sheet provides a buffer against economic downturns, while potential expansion into adjacent consulting services could drive future growth.

Sources

Company filings, market data

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