Data is not available at this time.
Benesse Holdings, Inc. operates as a diversified education and care services provider, primarily in Japan but with a growing international footprint. The company’s core segments—Domestic Education, Global Kodomo Challenge, Nursing Care and Childcare, and Berlitz—reflect its focus on lifelong learning and support services. Its Domestic Education segment serves students from primary to high school through correspondence courses, cram schools, and English language programs, while the Global Kodomo Challenge targets early childhood education in Japan, China, Taiwan, and Indonesia. The Nursing Care and Childcare segment addresses Japan’s aging population with residential care, home helper services, and daycare operations, while Berlitz provides language instruction and leadership training globally. Benesse’s integrated approach leverages its strong brand recognition and operational expertise to maintain a competitive edge in Japan’s highly regulated education and elder care sectors. Its diversified revenue streams mitigate risks associated with demographic shifts, while international expansion in Asia offers growth potential. The company’s ability to cross-sell services—such as combining education with childcare support—strengthens its market positioning as a holistic life-stage service provider.
Benesse reported revenue of JPY 410.8 billion for FY 2024, with net income of JPY 6.4 billion, reflecting modest profitability in a competitive and regulated environment. Operating cash flow stood at JPY 26.0 billion, though capital expenditures of JPY 13.5 billion indicate ongoing investments in infrastructure and service expansion. The company’s diluted EPS of JPY 66.78 suggests stable but not exceptional earnings power relative to its market cap.
The company’s earnings are supported by recurring revenue streams, particularly from subscription-based education services and long-term care contracts. However, net margins remain thin at approximately 1.6%, highlighting cost pressures in labor-intensive segments like nursing care. Capital efficiency is tempered by high operational costs, though its cash position (JPY 128.0 billion) provides flexibility for strategic initiatives.
Benesse maintains a solid balance sheet with JPY 128.0 billion in cash and equivalents against JPY 121.9 billion in total debt, indicating manageable leverage. The liquidity position supports dividend payments (JPY 963 million total) and potential reinvestment, though the debt load warrants monitoring given the capital-intensive nature of its care and education businesses.
Growth is driven by Japan’s aging population and demand for childcare services, though international education segments face regional competition. The company’s dividend payout appears conservative, prioritizing reinvestment over shareholder returns. Long-term trends favor its nursing care and early education segments, but revenue growth has been incremental rather than transformative.
With a market cap of JPY 155.5 billion and a beta of 0.335, Benesse is viewed as a low-volatility defensive play. The valuation reflects steady but slow growth expectations, with investors likely pricing in demographic tailwinds rather than disruptive expansion.
Benesse’s strengths lie in its diversified service portfolio and entrenched market position in Japan’s education and care sectors. Challenges include labor cost inflation and regulatory hurdles. The outlook is stable, with incremental growth expected from international education and elder care demand, though scalability outside Japan remains untested.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |