Japan’s birthrate continues to hit record lows every year. Common sense dictates that child-centric businesses should be the first to suffer in this shrinking market. Yet, Youji Corporation, a company providing physical education to kindergartens, is posting record revenue and net income. Even more surprisingly, its student enrollment keeps growing despite recent tuition hikes. Why this contradiction? The answer lies in their highly unique business model: they don’t own any gyms or classrooms.
The High-Margin “Borrowing” Business Model
Youji Corporation’s core business involves dispatching instructors to provide physical education classes at kindergartens and nursery schools nationwide. What sets them apart from typical sports clubs or tutoring schools is that they do not own or lease any real estate, studios, or sports grounds.
Instead, they “borrow” the facilities of partner kindergartens during off-hours, such as after school. This keeps their capital expenditures incredibly low—around ¥25 million annually, which is less than 0.3% of their revenue. This extreme asset-light approach means there is very little fixed asset burden, allowing profits to accumulate directly as cash.
Furthermore, even after raising monthly fees in April 2025, their extracurricular club membership (currently 66,971 children) and the number of partner venues (1,318 schools) have continued to rise. This clearly demonstrates their strong pricing power and the high level of trust they command from schools and parents.
Revenue and Profit Growth
Let’s look at their actual financial performance.
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Revenue (¥bn) | 6.95 | 7.07 | 7.48 |
| Net income (¥bn) | 0.97 | 0.87 | 1.14 |
| Net profit margin | 13.9% | 12.3% | 15.3% |
Revenue has grown steadily, reaching a record high of ¥7.48 billion in 2026. Net income also reached ¥1.14 billion, though it’s worth noting this includes a one-time gain of ¥214 million from the sale of investment securities. Even excluding this, core operating profit remains high, with the net profit margin recording an excellent 15.3%.
Assessing True Earning Power
(* Simulation assumptions: estimated share price 1,529 yen, required return 5%)
To measure the true cash-generating capability of the business, we examine its owner earnings.
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Owner earnings (¥bn) | 0.963 | 0.872 | 1.149 |
| Owner earnings value (¥bn) | 19.26 | 17.432 | 22.979 |
Because capital expenditures are minimal, net income and owner earnings trace a beautifully synchronized path. Against the recent owner earnings of ¥1.15 billion, assuming a required return of 5%, the owner earnings value is approximately ¥22.98 billion. The current market capitalization (roughly ¥18 billion) is well below this intrinsic value, suggesting the stock is undervalued based on its core earning power.
The ¥8.7 Billion Cash Defense
Next, we check their financial leeway. Youji Corporation’s strength also lies in its cash-rich balance sheet. Its equity ratio is 76.0% and it carries zero interest-bearing debt. Most importantly, it holds a massive amount of cash.
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Net cash (¥bn) | 7.625 | 8.181 | 8.727 |
| Net current asset ratio | 42.3% | 45.4% | 48.4% |
Their recent net cash stands at ¥8.73 billion. This means that about 48.4% of their ¥18 billion market capitalization is backed by hard cash. Effectively, the market is valuing their operating business (Enterprise Value) at just over ¥9 billion. This thick wall of cash acts as a powerful margin of safety, providing strong downside protection for the stock price.
The Structural Challenge of a Shrinking Market
However, we cannot be entirely optimistic. The declining birthrate in Japan is an undeniable structural headwind that will shrink their customer base over the long term.
Currently, they maintain growth through price increases and market share expansion by finding new partner schools. But as the overall pie shrinks, we must monitor how long this growth can be sustained. Additionally, if the rising labor costs for instructors outpace what can be absorbed through tuition hikes, there is a risk of margin compression. While they hold abundant cash, their dividend payout ratio remains modest at around 22%, making capital allocation efficiency another issue to watch.
Pricing Power vs. a Shrinking Pie—What Would Change the Call
Youji Corporation is an attractive, high-quality business with an asset-light, high-margin model and a robust financial foundation where half of its market cap is net cash. So far, they have successfully repelled the market’s concerns about the declining birthrate with their strong pricing power and unique model. At the current price level, it is well worth considering as a value investment with limited downside risk.
For future investment decisions, I will monitor the following triggers.
[Triggers to turn bullish]
- Membership and venue growth: Whether the number of extracurricular members (currently ~67,000) and partner venues, disclosed in IR materials, can maintain year-over-year growth or remain flat despite the shrinking youth population.
- Progress in the developmental support business: Whether the rollout of their new “child developmental support” business accelerates and maintains full capacity, successfully establishing it as a second pillar of revenue.
[Triggers to pass or become cautious]
- Signs of margin compression: If soaring instructor labor costs and difficulties in raising tuition fees cause the operating profit margin to clearly drop below the company’s target of 15%.
- Customer attrition due to price hikes: If future price increases result in a net loss of members or partner schools, exposing the limits of their pricing power.
Rather than blindly trusting the safety of their cash pile, we need to calmly assess how long this resilient business model can withstand the structural wave of a declining birthrate.
Want to simulate the "fair value" of Youji Corporation?
Interested in digging deeper into the financial data for Youji Corporation featured in this article?
At okuriru.com, you can run simulations for Youji Corporation based on Buffett-style "owner earnings." Enter your required rate of return (hurdle rate) to instantly calculate a theoretical stock price.
👉 Calculate Youji Corporation's theoretical stock price
Resolve the question "Is this stock fairly priced?" using your own criteria. CSV downloads of financial data are available too!