investorscraft@gmail.com

Intrinsic ValueFundely Co., Ltd. (3137.T)

Previous Close¥235.00
Intrinsic Value
Upside potential
Previous Close
¥235.00

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

Fundely Co., Ltd. operates primarily in the medical food delivery sector through its Meal Time e-commerce platform, catering to specialized dietary needs with a focus on convenience and health. The company also engages in immediate cooking delivery services, addressing the growing demand for quick, home-prepared meals. Additionally, Fundely provides marketing support services, leveraging its expertise in digital platforms to assist other businesses. Positioned in Japan's competitive food delivery and publishing sectors, the company differentiates itself by combining niche medical food solutions with broader meal delivery services. Its dual focus on health-conscious consumers and time-sensitive meal solutions allows it to capture distinct market segments. Despite operating in the Communication Services sector under Publishing, its core revenue streams are tied to e-commerce and logistics, reflecting a hybrid business model that balances digital services with tangible delivery operations.

Revenue Profitability And Efficiency

Fundely reported revenue of JPY 2.65 billion for FY 2024, with net income of JPY 66.3 million, reflecting modest profitability in a competitive market. The company's operating cash flow of JPY 71.3 million suggests reasonable operational efficiency, though its lack of capital expenditures indicates limited recent investments in growth or infrastructure. The diluted EPS of JPY 10.47 underscores its ability to generate earnings despite sector challenges.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with a net income margin of approximately 2.5%, indicating thin profitability. Its capital efficiency is further questioned by a total debt of JPY 3.99 billion, which outweighs its cash reserves of JPY 781.5 million. This leverage could pressure future earnings if not managed alongside revenue growth.

Balance Sheet And Financial Health

Fundely's balance sheet shows JPY 781.5 million in cash against JPY 3.99 billion in total debt, highlighting a leveraged position. The absence of capital expenditures suggests conservative asset management, but the debt burden may limit financial flexibility. Investors should monitor the company's ability to service debt while maintaining liquidity.

Growth Trends And Dividend Policy

With no dividend payouts and minimal capital expenditures, Fundely appears to prioritize reinvestment or debt management over shareholder returns. Revenue growth trends are unclear without historical data, but the company's focus on niche food delivery could support steady demand. Its lack of dividends aligns with its growth-stage profile in a competitive industry.

Valuation And Market Expectations

The company's market cap of JPY 2.71 billion reflects modest investor expectations, trading at approximately 1x revenue. A beta of 0.65 suggests lower volatility relative to the market, possibly due to its niche positioning. However, high debt and thin margins may temper valuation upside unless operational improvements materialize.

Strategic Advantages And Outlook

Fundely's specialization in medical food delivery provides a defensible niche, but its high leverage and low profitability pose risks. The outlook hinges on its ability to scale Meal Time's e-commerce platform while managing debt. Strategic marketing partnerships or operational efficiencies could enhance margins, but competition in Japan's food delivery sector remains intense.

Sources

Company description, financial data from public disclosures (likely Japanese filings), and market data from exchange sources.

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