investorscraft@gmail.com

Intrinsic ValueWedge Holdings CO.,LTD. (2388.T)

Previous Close¥62.00
Intrinsic Value
Upside potential
Previous Close
¥62.00

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

Wedge Holdings CO.,LTD. operates as a diversified conglomerate with a dual focus on finance and content businesses, primarily serving Japan and South-East Asia. Its finance segment specializes in motorcycle purchase financing, catering to a niche yet stable demand in the region. The content division engages in publishing, card game development, and music production, leveraging Japan's strong creative industries. The company's market position is modest, operating under Showa Holdings Co., Ltd., which provides strategic oversight but limits standalone scalability. While its motorcycle financing segment benefits from predictable cash flows, the content business faces intense competition from larger media and entertainment players. Wedge Holdings' hybrid model offers diversification but lacks dominant market share in either segment, positioning it as a small-cap player in Japan's industrials sector.

Revenue Profitability And Efficiency

The company reported revenue of JPY 861 million for the period, but net income stood at a loss of JPY 943 million, reflecting operational challenges. Negative operating cash flow of JPY 15.4 million and minimal capital expenditures suggest constrained liquidity and limited reinvestment capacity. The diluted EPS of -22.21 JPY underscores significant profitability pressures, likely tied to high operating costs or underperforming segments.

Earnings Power And Capital Efficiency

Wedge Holdings' negative earnings and cash flow indicate weak capital efficiency, with both core businesses likely struggling to generate sustainable returns. The finance segment's asset-heavy nature and content division's variable margins contribute to inconsistent earnings power. The absence of positive operating cash flow further limits internal funding for growth initiatives.

Balance Sheet And Financial Health

The company maintains JPY 511.6 million in cash against JPY 452 million in total debt, suggesting a manageable leverage position. However, the lack of operating cash flow generation raises liquidity concerns. The balance sheet lacks significant growth-oriented assets, with minimal capital expenditures reflecting a defensive posture.

Growth Trends And Dividend Policy

No dividends were distributed, aligning with the company's loss-making position and need to conserve capital. The stagnant revenue base and lack of visible growth drivers suggest limited near-term expansion prospects. Southeast Asian operations may offer long-term potential but currently lack material contribution.

Valuation And Market Expectations

With a market cap of JPY 3.23 billion and negative earnings, the stock trades on speculative metrics rather than fundamentals. The 0.624 beta indicates lower volatility than the broader market, possibly reflecting limited investor interest. Market expectations appear muted given the absence of turnaround catalysts.

Strategic Advantages And Outlook

Wedge Holdings' subsidiary status under Showa Holdings provides stability but limits strategic autonomy. The motorcycle financing niche offers steady demand, while content operations face secular digital disruption risks. Without material restructuring or new revenue streams, the outlook remains challenged by weak profitability and subscale operations in competitive markets.

Sources

Company filings, Tokyo Stock Exchange 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