Previous Close | ¥385.00 |
Intrinsic Value | ¥7.64 |
Upside potential | -98% |
Data is not available at this time.
Generation Pass Co., Ltd. operates as a niche e-commerce and digital marketing player in Japan’s competitive specialty retail sector. The company’s core revenue streams derive from its EC marketing and support services, which include product planning, system development, and web production for online retailers. Its flagship platform, Recommendou, serves as a curated marketplace for furniture, household goods, apparel, and other consumer categories, targeting Japan’s digitally savvy shoppers. Unlike mass-market e-commerce giants, Generation Pass focuses on mid-tier retailers and brands, offering tailored solutions to enhance their online presence. The company also diversifies into media and contracted software development, though these segments remain secondary to its e-commerce operations. Despite its modest scale, Generation Pass benefits from Japan’s high e-commerce penetration and shifting consumer preferences toward online shopping. However, its market position is challenged by larger competitors and thin margins in the fragmented retail support space. The company’s dual role as both a service provider and retailer (via Recommendou) creates synergies but also exposes it to cyclical demand fluctuations in the consumer discretionary sector.
Generation Pass reported revenue of JPY 16.2 billion in FY2024, reflecting its mid-tier scale in Japan’s e-commerce ecosystem. However, profitability remains strained, with a net loss of JPY 138.8 million and negative diluted EPS of JPY 17.1, signaling operational challenges or competitive pressures. Operating cash flow of JPY 261.3 million suggests some liquidity generation, though capital expenditures of JPY 39.8 million indicate limited reinvestment.
The company’s negative net income and EPS highlight inefficiencies in converting revenue to earnings, possibly due to high customer acquisition costs or low-margin service contracts. Its capital efficiency is further questioned by the modest operating cash flow relative to revenue, though the absence of dividend payouts preserves cash for potential turnaround efforts.
Generation Pass maintains a conservative balance sheet with JPY 1.25 billion in cash against JPY 959 million in total debt, providing a liquidity cushion. The debt level appears manageable given its cash reserves, but the lack of profitability could strain future refinancing if losses persist. The equity-heavy structure (evidenced by a JPY 3.1 billion market cap) suggests investor patience for a turnaround.
Top-line growth is overshadowed by bottom-line struggles, with no clear dividend policy (JPY 0 DPS) as the company prioritizes stabilizing operations. The Recommendou platform’s performance and adoption of higher-margin services will be critical for future revenue diversification and margin improvement.
At a JPY 3.1 billion market cap, the stock trades at a low multiple to sales, reflecting skepticism about its path to profitability. The subdued beta (0.37) implies limited correlation with broader market swings, typical of small-cap niche players.
Generation Pass’s hybrid model—combining e-commerce services with a proprietary marketplace—offers differentiation but requires sharper execution to monetize synergies. Near-term success hinges on cost discipline and scaling higher-value segments like software development, while long-term viability depends on carving a defensible niche in Japan’s crowded digital retail landscape.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |