investorscraft@gmail.com

Intrinsic ValueTohokushinsha Film Corporation (2329.T)

Previous Close¥635.00
Intrinsic Value
Upside potential
Previous Close
¥635.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tohokushinsha Film Corporation is a diversified media business operating primarily in Japan, with a strong foothold in content creation, production, and distribution. The company specializes in television programs, feature films, animations, and digital media, while also engaging in commercial production, broadcasting, and licensing services. Its operations extend beyond traditional media into niche segments such as gourmet supermarkets, sake production, and talent management for voice actors and translators. This multifaceted approach allows Tohokushinsha to leverage synergies across its business units, reinforcing its position in Japan's competitive entertainment sector. The company’s long-standing presence since 1961 and its headquarters in Tokyo underscore its established market credibility. While its core revenue stems from content production and licensing, its diversification into ancillary businesses provides stability against industry volatility. Tohokushinsha’s ability to adapt to evolving media consumption trends, including streaming and digital localization, positions it as a resilient player in the communication services sector.

Revenue Profitability And Efficiency

Tohokushinsha reported revenue of JPY 52.8 billion for FY 2024, with net income reaching JPY 4.0 billion, reflecting a healthy profitability margin. The diluted EPS of JPY 29.82 indicates efficient earnings distribution among shareholders. Operating cash flow stood at JPY 6.1 billion, supported by disciplined capital expenditures of JPY -554 million, suggesting prudent financial management and operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income of JPY 4.0 billion and an operating cash flow of JPY 6.1 billion. Its capital efficiency is evident from low capital expenditures relative to cash flow, allowing for reinvestment in high-return projects or shareholder returns. The robust cash position of JPY 45.7 billion further enhances its ability to fund growth initiatives.

Balance Sheet And Financial Health

Tohokushinsha maintains a strong balance sheet, with JPY 45.7 billion in cash and equivalents against total debt of JPY 838 million, indicating minimal leverage. This conservative financial structure provides ample liquidity and flexibility to navigate market uncertainties. The company’s low debt-to-equity ratio underscores its financial stability and low-risk profile.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its diversified revenue streams. A dividend per share of JPY 26.00 reflects a commitment to returning capital to shareholders, aligning with its stable cash flow generation. While growth in traditional media may face headwinds, expansion into digital and ancillary businesses could drive future revenue diversification.

Valuation And Market Expectations

With a market capitalization of JPY 78.9 billion and a beta of 0.091, Tohokushinsha is perceived as a low-volatility investment. The valuation reflects its stable earnings and strong cash position, though investor expectations may hinge on its ability to capitalize on digital media trends and sustain profitability in a competitive landscape.

Strategic Advantages And Outlook

Tohokushinsha’s strategic advantages lie in its diversified media portfolio and established industry presence. Its ability to adapt to digital transformation and explore ancillary revenue streams positions it for sustained relevance. The outlook remains cautiously optimistic, contingent on effective execution in content innovation and market expansion, particularly in digital and streaming platforms.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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