Previous Close | ¥219.00 |
Intrinsic Value | ¥121.65 |
Upside potential | -44% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
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 |