investorscraft@gmail.com

Intrinsic Value of Cookpad Inc. (2193.T)

Previous Close¥219.00
Intrinsic Value
Upside potential
Previous Close
¥219.00

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

Cookpad Inc. operates a leading online community platform focused on recipe sharing and cooking tips, serving a global user base. The company generates revenue primarily through its digital platform, supplemented by ancillary businesses such as Cookpad Mart (a grocery delivery service) and Cookpad TV (a media content arm). Positioned in the Internet Content & Information sector, Cookpad leverages its engaged user community to drive advertising and subscription-based monetization. The platform’s strength lies in its niche focus on culinary content, fostering high user retention and organic growth. While competition exists from broader social media and food-focused apps, Cookpad maintains differentiation through its specialized community-driven approach. The company’s expansion into e-commerce and media diversifies revenue streams while reinforcing its core mission of connecting food enthusiasts worldwide.

Revenue Profitability And Efficiency

Cookpad reported revenue of ¥5.88 billion for the fiscal year, with net income reaching ¥1.33 billion, reflecting a healthy profit margin. Operating cash flow stood at ¥1.52 billion, indicating strong cash generation from core operations. Capital expenditures were modest at -¥190 million, suggesting efficient reinvestment relative to revenue. The company’s profitability metrics underscore its ability to monetize its platform effectively while maintaining cost discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥15.58 highlights Cookpad’s earnings power, supported by a capital-light business model. The company’s high cash balance (¥12.08 billion) relative to total debt (¥837 million) indicates robust liquidity and low financial leverage. This positions Cookpad favorably for strategic investments or potential acquisitions without straining its balance sheet.

Balance Sheet And Financial Health

Cookpad’s financial health is solid, with cash and equivalents exceeding total debt by a wide margin. The negligible debt level and substantial cash reserves provide flexibility for growth initiatives or weathering economic downturns. The absence of dividends suggests a focus on reinvesting profits into the business.

Growth Trends And Dividend Policy

Cookpad’s growth is driven by its platform engagement and expansion into adjacent services like e-commerce and media. The company does not currently pay dividends, opting instead to reinvest earnings into product development and market expansion. This aligns with its strategy to capitalize on digital content and community-driven monetization opportunities.

Valuation And Market Expectations

With a market capitalization of ¥14.93 billion and a beta of 0.32, Cookpad is perceived as a relatively stable investment within the volatile tech sector. The valuation reflects investor confidence in its niche market position and profitability, though growth expectations may be tempered by its specialized focus.

Strategic Advantages And Outlook

Cookpad’s strategic advantages include a loyal user base, a differentiated platform, and diversified revenue streams. The outlook remains positive, supported by trends in digital content consumption and e-commerce integration. However, competition and monetization challenges in niche markets could pose risks. The company’s strong cash position provides a buffer to navigate these dynamics.

Sources

Company filings, market data

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