investorscraft@gmail.com

Intrinsic ValueMeitec Corporation (9744.T)

Previous Close¥3,458.00
Intrinsic Value
Upside potential
Previous Close
¥3,458.00

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

Meitec Corporation operates in the staffing and employment services sector, specializing in high-value engineering solutions for Japan's manufacturing industry. The company provides technical expertise across mechanical design, electrical/electronic design, software development, chemical engineering, and analytical services, positioning itself as a critical partner for industrial firms requiring specialized talent. Unlike general staffing agencies, Meitec focuses on highly skilled engineers, creating a niche in Japan's competitive labor market. Its long-standing presence since 1974 and headquarters in Tokyo reinforce its reputation as a trusted provider of technical workforce solutions. The company's revenue model is built on contract engineering services, leveraging Japan's strong manufacturing base and demand for precision engineering. Meitec's market position benefits from its deep industry relationships and ability to match specialized talent with complex technical projects, making it a key enabler of Japan's advanced manufacturing ecosystem.

Revenue Profitability And Efficiency

Meitec reported revenue of JPY 126.98 billion for FY 2024, with net income of JPY 12.34 billion, reflecting a healthy net margin of approximately 9.7%. The company generated JPY 14.67 billion in operating cash flow, demonstrating efficient conversion of revenue into cash. Capital expenditures were modest at JPY 1.05 billion, indicating a capital-light business model focused on human capital rather than physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 158.01 underscores its earnings power in the engineering staffing sector. With no debt and JPY 52.74 billion in cash and equivalents, Meitec maintains exceptional capital efficiency. Its zero-leverage position and strong cash reserves provide flexibility for strategic investments or shareholder returns without financial strain.

Balance Sheet And Financial Health

Meitec's balance sheet is exceptionally strong, with JPY 52.74 billion in cash and equivalents against no debt, resulting in a net cash position. This robust financial health provides significant resilience against economic downturns and positions the company well for potential acquisitions or organic growth initiatives in the engineering staffing market.

Growth Trends And Dividend Policy

While specific growth rates aren't provided, the company's substantial cash position and zero debt suggest capacity for both growth investments and shareholder returns. Meitec maintains an attractive dividend policy, paying JPY 178 per share, which aligns with its stable cash generation and conservative capital structure in the staffing services industry.

Valuation And Market Expectations

With a market capitalization of JPY 242.58 billion and a beta of 0.335, Meitec is valued as a stable, low-volatility player in the engineering staffing sector. The market appears to price the company as a steady performer with reliable cash flows, given its niche positioning in Japan's manufacturing ecosystem and strong balance sheet.

Strategic Advantages And Outlook

Meitec's strategic advantages lie in its specialized engineering focus, long-term industry relationships, and financial strength. The outlook remains positive as Japan's manufacturing sector continues to require high-skilled technical talent, though demographic challenges in Japan's workforce may present both obstacles and opportunities for specialized staffing firms like Meitec.

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