investorscraft@gmail.com

Intrinsic ValueKurashiru, Inc. (299A.T)

Previous Close¥1,102.00
Intrinsic Value
Upside potential
Previous Close
¥1,102.00

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

Dely, Inc. operates in the internet content and information sector, specializing in digital media and video advertising. The company’s flagship product, the kurashiru app, provides video recipes and a reward-based engagement system, catering to Japan’s growing demand for digital culinary content. By leveraging user-generated and professionally curated content, Dely monetizes through advertising and subscription models, positioning itself as a niche player in Japan’s competitive digital media landscape. The company’s focus on localized, high-quality video content differentiates it from broader platforms, appealing to a dedicated user base seeking culinary inspiration and convenience. With no direct competitors offering a similar reward-based engagement model, Dely has carved out a unique market position, though it faces challenges from larger, diversified media platforms expanding into recipe and lifestyle content.

Revenue Profitability And Efficiency

Dely reported revenue of JPY 13.1 billion for the fiscal year ending March 2025, with net income of JPY 1.69 billion, reflecting a healthy profit margin. The company’s operating cash flow of JPY 2.11 billion underscores efficient operations, while minimal capital expenditures (JPY -73.6 million) suggest a lean, scalable business model focused on digital content delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 37.9 highlights strong earnings power relative to its market capitalization. With no debt and JPY 8.89 billion in cash and equivalents, Dely maintains a robust balance sheet, enabling reinvestment in content and technology without financial strain. This capital efficiency supports sustained growth in its core advertising and subscription revenue streams.

Balance Sheet And Financial Health

Dely’s balance sheet is notably strong, with zero debt and substantial cash reserves (JPY 8.89 billion). This financial health provides flexibility for strategic initiatives, such as content expansion or potential acquisitions, while mitigating risks associated with market volatility or economic downturns. The absence of leverage further underscores the company’s conservative financial management.

Growth Trends And Dividend Policy

Dely’s growth is driven by its expanding user base and monetization of the kurashiru platform. The company does not currently pay dividends, opting instead to reinvest profits into content development and market expansion. This aligns with its growth-stage focus, prioritizing scalability and user engagement over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of JPY 61.5 billion and a high beta of 7.32, Dely is viewed as a high-growth, high-volatility stock. Investors likely anticipate further expansion in its digital media and advertising revenue, though the elevated beta suggests sensitivity to broader market movements and sector-specific risks.

Strategic Advantages And Outlook

Dely’s strategic advantages lie in its niche focus on culinary content and innovative reward system, which foster user loyalty. The outlook remains positive, provided the company continues to innovate and capture a larger share of Japan’s digital advertising market. However, competition from larger platforms and shifting consumer preferences pose ongoing challenges.

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