investorscraft@gmail.com

Intrinsic ValueSLD Entertainment, Inc. (3223.T)

Previous Close¥1,030.00
Intrinsic Value
Upside potential
Previous Close
¥1,030.00

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

SLD Entertainment, Inc. operates in Japan's competitive restaurant and entertainment sector, blending dining experiences with cultural events under its kawara CAFE & DINING brand. The company differentiates itself by integrating music, art, and food into a cohesive customer experience, appealing to niche urban demographics. Beyond its core dining operations, SLD Entertainment engages in event planning, shop production, and space design, creating additional revenue streams. This multifaceted approach positions the company as a lifestyle-oriented player in Japan's consumer cyclical market, though its scale remains modest compared to larger restaurant chains. The firm's focus on experiential dining and cultural content aligns with broader trends favoring immersive consumer experiences in Japan's hospitality sector.

Revenue Profitability And Efficiency

SLD Entertainment reported revenue of JPY 3.66 billion for the period, with net income of JPY 143.9 million, reflecting a net margin of approximately 3.9%. Operating cash flow stood at JPY 121.4 million, while capital expenditures were modest at JPY -21.1 million, indicating restrained investment activity. The company's profitability metrics suggest operational efficiency but highlight the competitive pressures typical of Japan's mid-market restaurant segment.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 71.69, demonstrating modest earnings power relative to its market capitalization of JPY 1.4 billion. With operating cash flow covering capital expenditures by nearly 6x, SLD Entertainment maintains adequate capital efficiency. However, its limited scale in a fragmented industry suggests earnings growth would require either market share gains or successful expansion of higher-margin event services.

Balance Sheet And Financial Health

SLD Entertainment maintains a conservative balance sheet with JPY 317.2 million in cash against JPY 100 million in total debt, providing liquidity flexibility. The negligible debt-to-equity ratio reflects prudent financial management, though the absence of dividend payments may indicate prioritization of operational reinvestment over shareholder returns in this growth phase.

Growth Trends And Dividend Policy

The company shows potential for organic growth through its integrated dining-and-events model, though historical data on comparable periods is unavailable for trend analysis. SLD Entertainment currently retains all earnings, as evidenced by its zero dividend policy, suggesting management prefers funding future expansion internally rather than distributing profits to shareholders at this stage of development.

Valuation And Market Expectations

Trading at a market capitalization of JPY 1.4 billion, the company's valuation reflects its small-cap status in Japan's consumer cyclical sector. The beta of 0.406 indicates lower volatility than the broader market, possibly due to its niche positioning. Investors appear to price SLD Entertainment as a specialty operator rather than a growth story, given modest earnings multiples and lack of dividend yield.

Strategic Advantages And Outlook

SLD Entertainment's hybrid model combining dining with cultural content provides differentiation in Japan's crowded restaurant market. The company's ability to monetize its event planning expertise alongside core F&B operations could drive margin improvement. However, success depends on maintaining relevance in Tokyo's dynamic lifestyle scene and potentially expanding to other urban centers. The outlook remains cautiously optimistic, contingent on execution in a post-pandemic recovery environment.

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