Homepage

rYojbaba Co., Ltd. Common Shares

RYOJ NASDAQ Categories PDF
Industrials · Consulting Services · Japan · Updated May 10, 11:21pm
$2.02
Price
$23.3M
Market Cap
129
Employees
4.96
Beta
Ryoji Baba
CEO
Business Description

rYojbaba Co., Ltd. provides health and consulting services for corporations in Japan. The Consulting Services segment offers labor and corporate consulting services to labor unions, companies to support the practice of whistleblowing and stress checks, and companies and labor unions to resolve disputes. The Health Service segment provides health services through osteopathic clinics and beauty salons to alleviate physical ailments primarily created by work related stress. rYojbaba Co., Ltd. was formerly known as Sakai Seikotsuin Co., Ltd. and changed its name to rYojbaba Co., Ltd. in October 2021. The company was founded in 2015 and is based in Fukuoka, Japan.

Business History
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
17.12
Stock Price: $2.02
EPS (Diluted): 0.12
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
12.94
Stock Price: $2.02
Total Equity: $2.52M
Shares: 11,250,000
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
16.23
Market Cap: $23.33M
Total Debt: $5.05M
Cash: $2.61M
EBITDA: $2.49M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$40.4M
Market Cap: $23.33M
Total Debt: $5.05M
Cash: $2.61M
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
38.5%
Gross Profit: $4.46M
Revenue: $11.58M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
16.1%
Operating Income: $1.86M
Revenue: $11.58M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
11.5%
Net Income: $1.33M
Revenue: $11.58M
ROE (Profit from shareholder equity)
CALC
Net Income / Total Equity
52.8%
Net Income: $1.33M
Total Equity: $2.52M
ROIC (Profit from all invested capital)
CALC
NOPAT / Invested Capital
25.7%
Operating Income: $1.86M
Tax Rate: 31.4%
Equity: $2.52M
Total Debt: $5.05M
Cash: $2.61M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
1.42
Current Assets: $6.47M
Current Liabilities: $4.57M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
2.00
Short-Term Debt: $1.27M
Long-Term Debt: $3.77M
Total Debt: $5.05M
Total Equity: $2.52M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$1.03
Revenue: $11.58M
Shares: 11,250,000
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$0.22
Total Equity: $2.52M
Shares: 11,250,000
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$0.06
Operating CF: $802,386
CapEx: -$121,243
Shares: 11,250,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $2.02
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: $1.33M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares RYOJ against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
4i Book Value Analysis — For deep value / turnaround stocks only
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Metric 2023 2024
Revenue $11.0M $11.6M
Cost of Revenue $7.2M $7.1M
Gross Profit $3.7M $4.5M
Operating Expenses $2.4M $2.6M
Operating Income $1.3M $1.9M
Net Income $770,571 $1.3M
EBITDA $1.8M $2.5M
EPS $0.07 $0.12
EPS (Diluted) — —
Balance Sheet (Annual)
Metric 2023 2024
Cash & Equivalents $4.8M $2.6M
Total Current Assets $6.6M $6.5M
Total Assets $18.0M $16.1M
Current Liabilities $4.7M $4.6M
Long-Term Debt $5.6M $3.8M
Total Liabilities $16.6M $13.5M
Total Equity $1.4M $2.5M
Retained Earnings $295,200 $1.6M
Cash Flow (Annual)
Metric 2023 2024
Operating Cash Flow $388,989 $802,386
Capital Expenditure -$1.8M $-121,243
Free Cash Flow -$1.4M $681,143
Acquisitions (net) $0 $0
Debt Repayment — —
Dividends Paid — —
Stock Buybacks $0 $0
Net Change in Cash $-657,454 -$2.2M
Growth Trends (YoY %)
Metric 2024
Revenue Growth +5.6%
Gross Profit Growth +20.0%
Operating Income Growth +42.6%
Net Income Growth +72.9%
EBITDA Growth +37.3%
Community AI Feedback
Sign in to Contribute
No community reviews yet for RYOJ. Be the first — export the analysis to your AI and contribute back.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.193 · 1946f027 · 2026-05-08 18:57:27