investorscraft@gmail.com

Intrinsic ValueGurunavi, Inc. (2440.T)

Previous Close¥166.00
Intrinsic Value
Upside potential
Previous Close
¥166.00

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

Gurunavi, Inc. operates as a key player in Japan's digital restaurant information sector, providing web-based services via PC and mobile platforms. The company specializes in aggregating and disseminating restaurant data, catering to both consumers seeking dining options and businesses requiring marketing and PR support. Its core revenue model hinges on advertising, subscription services, and management support for restaurants, with an additional footprint in China through localized internet-based marketing solutions. Gurunavi distinguishes itself through deep market penetration in Japan, leveraging its long-standing brand recognition and comprehensive database of dining establishments. The company also offers ancillary services such as market research and operational support, positioning itself as a holistic solution provider for the food service industry. Despite competition from global platforms, Gurunavi maintains relevance through localized expertise and a focus on mid-tier and high-end restaurant segments. Its expansion into China reflects strategic diversification, though Japan remains its primary revenue driver.

Revenue Profitability And Efficiency

Gurunavi reported revenue of ¥12.98 billion for FY 2024, reflecting its established presence in the restaurant information market. However, the company recorded a net loss of ¥363 million, with diluted EPS at -¥8.98, indicating profitability challenges. Operating cash flow was negative at ¥-1.5 billion, exacerbated by capital expenditures of ¥-738 million, suggesting ongoing investments in technology and market expansion.

Earnings Power And Capital Efficiency

The company's negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. While its revenue base remains substantial, the lack of profitability raises concerns about cost management and scalability. The capital expenditure ratio suggests reinvestment in digital infrastructure, but without clear near-term returns, capital efficiency remains under pressure.

Balance Sheet And Financial Health

Gurunavi maintains a solid liquidity position with ¥5.37 billion in cash and equivalents, providing a buffer against operational losses. Total debt stands at ¥2.2 billion, resulting in a manageable leverage profile. The absence of dividend payouts aligns with its focus on preserving capital for growth initiatives, though sustained losses could strain financial flexibility over time.

Growth Trends And Dividend Policy

Growth appears stagnant, with profitability challenges overshadowing revenue stability. The company has not issued dividends, prioritizing reinvestment over shareholder returns. Expansion into China offers a potential growth avenue, but execution risks and competitive pressures persist. Without clear earnings momentum, near-term growth prospects remain uncertain.

Valuation And Market Expectations

With a market cap of ¥13.7 billion, Gurunavi trades at a modest valuation relative to revenue, reflecting investor skepticism about its turnaround potential. The low beta of 0.286 suggests limited correlation with broader market movements, indicating niche positioning. Market expectations appear muted, given the lack of earnings visibility and competitive industry dynamics.

Strategic Advantages And Outlook

Gurunavi's strengths lie in its entrenched market position and localized expertise, but profitability remains a critical hurdle. The outlook hinges on improving operational efficiency and monetizing its restaurant network more effectively. Success in China could provide diversification benefits, but the core Japanese market will likely dictate near-term performance. Strategic partnerships or technological innovation may be necessary to revive growth.

Sources

Company filings, market data

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