investorscraft@gmail.com

Intrinsic ValueScinex Corporation (2376.T)

Previous Close¥743.00
Intrinsic Value
Upside potential
Previous Close
¥743.00

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

Scinex Corporation operates as a diversified media and services company in Japan, primarily focused on publishing, web solutions, logistics, and real estate. The company’s core revenue model revolves around local information dissemination, leveraging its flagship publications like my town encyclopedias and specialized guides on topics ranging from disaster prevention to welfare. Its digital arm, including platforms such as CityDO! and My Town Tokusan Net, enhances its market position by integrating e-commerce, AI-driven chatbots, and cloud-based CMS solutions for administrative use. Scinex holds a niche in hyperlocal content and services, supported by strategic alliances with entities like Yahoo! Japan, reinforcing its presence in the competitive communication services sector. The company’s hybrid approach—combining traditional print with digital innovation—positions it as a regional leader in community-centric information and transactional platforms.

Revenue Profitability And Efficiency

Scinex reported revenue of JPY 15.4 billion for FY 2024, with net income of JPY 378 million, reflecting modest profitability in a challenging publishing landscape. Operating cash flow stood at JPY 579 million, though capital expenditures of JPY -265 million indicate restrained investment activity. The company’s ability to maintain positive earnings (EPS diluted: JPY 67.33) underscores operational efficiency despite sector headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including stable publishing income and growth in digital services. With a cash position of JPY 5.4 billion against total debt of JPY 3.4 billion, Scinex demonstrates prudent capital management, though its negative beta (-0.201) suggests low correlation to broader market movements, potentially limiting investor appeal.

Balance Sheet And Financial Health

Scinex maintains a solid balance sheet, with cash and equivalents covering 1.6x its total debt. The JPY 3.4 billion debt load is manageable relative to its JPY 15.4 billion revenue, indicating moderate leverage. Its liquidity position appears robust, supported by consistent operating cash flow generation.

Growth Trends And Dividend Policy

Growth trends remain muted, with the company prioritizing stability over expansion, as evidenced by its modest capex. A dividend of JPY 15 per share reflects a conservative payout policy, aligning with its focus on sustaining financial flexibility in a transitioning media environment.

Valuation And Market Expectations

At a market cap of JPY 4.2 billion, Scinex trades at a low multiple relative to revenue, reflecting investor skepticism about long-term growth in traditional publishing. The negative beta further implies niche investor interest, likely from those seeking defensive exposure.

Strategic Advantages And Outlook

Scinex’s strategic advantages lie in its localized content ecosystem and digital integration, though its reliance on print media poses risks. The outlook hinges on its ability to scale digital offerings while managing legacy costs, with alliances like Yahoo! Japan providing potential growth levers.

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