investorscraft@gmail.com

Intrinsic ValueChuokeizai-Sha Holdings, Inc. (9476.T)

Previous Close¥826.00
Intrinsic Value
Upside potential
Previous Close
¥826.00

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

Chuokeizai-Sha Holdings, Inc. operates as a specialized publisher in Japan, focusing on law, economics, management, accounting, and taxation. The company generates revenue through print and digital publications, including books, magazines, and online databases, catering to professionals and students preparing for qualification exams. Its offerings extend to supplementary educational materials, web-based courses, and an e-commerce platform for direct sales. Positioned in the niche publishing sector, Chuokeizai-Sha leverages its deep expertise in social sciences to maintain a loyal customer base. The company faces competition from broader educational publishers and digital content providers but differentiates itself through authoritative, exam-focused content. Its shift toward digital services, such as peer-reviewed paper sites and online courses, reflects an adaptation to evolving industry trends. Despite challenges in the traditional publishing market, the firm retains relevance by addressing the continuous demand for professional and academic resources in Japan.

Revenue Profitability And Efficiency

Chuokeizai-Sha reported revenue of JPY 3.10 billion for the period, though it recorded a net loss of JPY 172 million, with diluted EPS at -JPY 45.34. Operating cash flow stood at JPY 414 million, indicating some operational resilience despite profitability challenges. Capital expenditures of JPY 129 million suggest ongoing investments in digital infrastructure and content development.

Earnings Power And Capital Efficiency

The company's negative net income highlights pressure on earnings, likely due to declining print demand or higher digital transition costs. However, positive operating cash flow suggests core operations remain viable. The modest capital expenditure relative to cash reserves indicates disciplined spending, though improving capital efficiency will be critical for sustained profitability.

Balance Sheet And Financial Health

Chuokeizai-Sha maintains a solid liquidity position with JPY 1.68 billion in cash and equivalents, against total debt of JPY 465 million. The low debt-to-cash ratio provides financial flexibility, though the net loss warrants monitoring. The balance sheet appears stable, with sufficient resources to navigate short-term challenges.

Growth Trends And Dividend Policy

Revenue trends are unclear without prior-year comparisons, but the dividend of JPY 10 per share signals a commitment to shareholder returns despite losses. The company’s growth likely hinges on digital adoption and expanding its online educational services, though profitability must improve to sustain dividends long-term.

Valuation And Market Expectations

With a market cap of JPY 2.06 billion and a beta of 0.14, the stock is perceived as low-risk but with limited growth expectations. Investors may be pricing in a turnaround potential, but the current losses and niche market focus temper optimism.

Strategic Advantages And Outlook

Chuokeizai-Sha’s deep domain expertise and shift toward digital platforms provide a foundation for recovery. However, accelerating digital revenue growth and cost management are essential to offset print declines. The outlook remains cautious, pending clearer signs of operational improvement and market traction.

Sources

Company filings, market data

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