investorscraft@gmail.com

Intrinsic ValueAll About, Inc. (2454.T)

Previous Close¥396.00
Intrinsic Value
Upside potential
Previous Close
¥396.00

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

All About, Inc. operates as a diversified internet services company in Japan, primarily focused on digital advertising, portal site management, and social media navigation. Its core revenue model is driven by internet advertising, leveraging platforms like Facebook navi, citrus (a distributed media platform), and Twin Navi (a Twitter navigation site). The company also engages in sampling and learning businesses, expanding its reach beyond traditional ad-based monetization. Operating in the competitive Internet Content & Information sector, All About competes with larger digital media players by specializing in niche social media navigation services and localized content. Its market position is bolstered by long-standing operations since 1993, though it faces challenges in scaling against dominant global platforms. The company’s hybrid approach—combining advertising, media distribution, and educational services—provides some insulation against sector volatility but requires continuous innovation to maintain relevance.

Revenue Profitability And Efficiency

All About reported revenue of JPY 15.7 billion for FY 2024, but net income stood at a loss of JPY 456 million, reflecting margin pressures. Operating cash flow of JPY 340 million suggests some operational resilience, though profitability metrics like diluted EPS (-JPY 32.96) indicate challenges in translating top-line performance to earnings. Capital expenditures were minimal (JPY -5 million), implying limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in cost management or revenue monetization. With no debt and JPY 1.87 billion in cash, All About maintains a clean balance sheet, but its inability to generate consistent profits raises questions about capital allocation. The absence of leverage suggests conservative financial policies, though this may limit aggressive expansion.

Balance Sheet And Financial Health

All About’s financial health is stable, with JPY 1.87 billion in cash and no debt, providing liquidity for operations. However, the net loss and modest operating cash flow signal underlying operational challenges. The lack of leverage is a positive, but the company’s ability to fund growth or turnaround initiatives relies heavily on existing cash reserves.

Growth Trends And Dividend Policy

Despite profitability struggles, All About pays a dividend of JPY 3 per share, possibly to retain investor confidence. The flat revenue trajectory and losses suggest stagnant growth, though its niche social media navigation services could offer upside if monetized more effectively. The dividend payout may strain cash reserves if earnings do not improve.

Valuation And Market Expectations

With a market cap of JPY 4.82 billion and a beta of 0.625, the stock is relatively low-volatility but trades at a discount due to weak earnings. Investors likely price in skepticism about a turnaround, though the debt-free position and cash holdings provide a floor for valuation.

Strategic Advantages And Outlook

All About’s strengths lie in its diversified internet services and debt-free balance sheet, but its outlook hinges on improving ad monetization and cost controls. The company must innovate in its social media navigation offerings to differentiate from competitors. Without clear catalysts, near-term performance may remain subdued.

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