investorscraft@gmail.com

Intrinsic ValueKakaku.com, Inc. (2371.T)

Previous Close¥2,110.00
Intrinsic Value
Upside potential
Previous Close
¥2,110.00

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

Kakaku.com, Inc. is a leading Japanese internet services company specializing in price comparison, restaurant reviews, and lifestyle media. Its flagship platforms, kakaku.com and tabelog.com, dominate their respective niches—price aggregation for electronics, appliances, and insurance, and restaurant discovery and reservations. The company has expanded into diverse verticals, including travel, real estate, FX information, and job classifieds, leveraging its strong brand recognition and user trust. Kakaku.com operates in a highly competitive digital ecosystem but maintains a defensible position due to its first-mover advantage, comprehensive data aggregation, and seamless user experience. Its monetization relies on advertising, lead generation, and subscription fees, with a focus on high-intent commercial traffic. The company’s diversified portfolio mitigates sector-specific risks while capitalizing on Japan’s growing digital adoption. Kakaku.com’s market leadership in price comparison and restaurant reviews provides a stable revenue base, while newer ventures like travel and finance offer growth potential.

Revenue Profitability And Efficiency

For FY 2024, Kakaku.com reported revenue of JPY 66.9 billion, with net income of JPY 18.1 billion, reflecting a robust net margin of approximately 27%. The company’s operating cash flow stood at JPY 19.5 billion, underscoring strong cash generation capabilities. Capital expenditures were modest at JPY 2.1 billion, indicating capital-light operations and efficient scaling of its digital platforms.

Earnings Power And Capital Efficiency

Kakaku.com demonstrates consistent earnings power, with diluted EPS of JPY 90.36 for FY 2024. The company’s high-margin business model, driven by advertising and commission-based revenue, supports strong return metrics. Low capital intensity allows for significant free cash flow conversion, which is reinvested into growth initiatives or returned to shareholders.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with JPY 37.7 billion in cash and equivalents against total debt of JPY 5.2 billion, reflecting a conservative leverage profile. This financial stability provides flexibility for strategic investments or acquisitions while supporting shareholder returns.

Growth Trends And Dividend Policy

Kakaku.com has demonstrated steady growth, supported by its diversified service offerings and Japan’s digital transformation. The company pays a dividend of JPY 55 per share, reflecting a commitment to shareholder returns. Future growth may hinge on expanding its finance segment and deepening engagement in high-margin verticals like travel and real estate.

Valuation And Market Expectations

With a market capitalization of JPY 492 billion, Kakaku.com trades at a premium, reflecting its market leadership and cash-generative business model. The beta of 0.833 suggests lower volatility relative to the broader market, aligning with its stable revenue streams and defensive characteristics.

Strategic Advantages And Outlook

Kakaku.com’s strategic advantages include its entrenched market position, diversified revenue streams, and strong brand equity. The outlook remains positive, driven by Japan’s digital adoption trends and the company’s ability to monetize high-intent user traffic. Risks include competition from global platforms and regulatory changes in advertising or data usage.

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