investorscraft@gmail.com

Intrinsic ValueBusiness Coach Inc. (9562.T)

Previous Close¥2,588.00
Intrinsic Value
Upside potential
Previous Close
¥2,588.00

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

Business Coach Inc. operates in Japan's human resource development sector, specializing in tailored coaching and consulting services for executives, managers, and teams. The company generates revenue through one-on-one coaching, leadership development programs, HR consulting, and digital tools like wevox for engagement measurement and DiSC for behavioral analysis. Its diversified offerings cater to organizational needs in talent assessment, retention, and career development, positioning it as a niche player in Japan's corporate training market. Business Coach differentiates itself through proprietary methodologies, such as its executive coach programs and cloud-based coaching services, which enhance scalability. The company serves a broad clientele, from SMEs to large enterprises, leveraging its expertise in leadership and engagement solutions. Despite competition from global HR consultancies, Business Coach maintains relevance through localized, high-touch services and a strong digital presence, reinforcing its market position as a specialized provider in Japan's growing corporate learning sector.

Revenue Profitability And Efficiency

Business Coach reported revenue of JPY 1.60 billion for FY 2024, with net income of JPY 54.2 million, reflecting modest profitability. Operating cash flow stood at JPY 136.9 million, indicating healthy cash generation, while capital expenditures were minimal at JPY -9.9 million. The company’s diluted EPS of JPY 48.16 suggests efficient earnings distribution among its 1.1 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s operating cash flow of JPY 136.9 million underscores its ability to convert revenue into cash, supporting reinvestment and dividends. With low capital expenditures and a debt-to-equity ratio skewed toward cash reserves (JPY 441 million vs. JPY 35.5 million in debt), Business Coach demonstrates prudent capital management and sustainable earnings potential.

Balance Sheet And Financial Health

Business Coach maintains a robust balance sheet, with JPY 441 million in cash and equivalents against JPY 35.5 million in total debt, indicating strong liquidity. The minimal debt burden and positive operating cash flow position the company for stability, though its modest net income suggests room for margin improvement.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by recurring revenue from coaching programs and digital tools. A dividend of JPY 50 per share reflects a commitment to shareholder returns, though payout sustainability depends on future profitability. Expansion in digital offerings could drive long-term growth, but reliance on Japan’s corporate training demand poses cyclical risks.

Valuation And Market Expectations

With a market cap of JPY 2.09 billion and a beta of 0.675, Business Coach is perceived as a low-volatility stock. Its valuation multiples suggest moderate expectations, aligning with its niche market position. Investors likely weigh its steady cash flow against limited scalability in a competitive HR services landscape.

Strategic Advantages And Outlook

Business Coach’s strengths lie in its localized expertise and hybrid coaching-digital model, which caters to Japan’s corporate culture. However, reliance on domestic demand and competition from global players may constrain growth. Strategic investments in technology and international partnerships could enhance its long-term prospects, provided macroeconomic conditions remain favorable.

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