investorscraft@gmail.com

Intrinsic ValueEnish,inc. (3667.T)

Previous Close¥63.00
Intrinsic Value
Upside potential
Previous Close
¥63.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

enish,inc. operates in the competitive Electronic Gaming & Multimedia sector, specializing in the planning, development, and operation of game applications primarily in Japan. The company focuses on mobile and online gaming, leveraging Japan's robust gaming culture and high smartphone penetration. Despite its niche focus, enish faces intense competition from global gaming giants and domestic players, requiring continuous innovation to maintain relevance. Its revenue model relies on in-game purchases, advertising, and subscription services, common in the freemium gaming market. The company’s ability to monetize user engagement is critical, given the sector's reliance on hit-driven success and rapidly changing consumer preferences. enish’s market position remains challenged by its smaller scale compared to industry leaders, though its localized content strategy provides some differentiation in the Japanese market.

Revenue Profitability And Efficiency

enish reported revenue of JPY 3.32 billion for the period, but profitability remains a concern with a net loss of JPY 882 million. The negative operating cash flow of JPY 966 million and minimal capital expenditures suggest limited reinvestment capacity. The diluted EPS of -JPY 36.09 reflects ongoing challenges in converting revenue into sustainable earnings, likely due to high development and marketing costs inherent in the gaming industry.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in capital allocation, with significant resources directed toward game development without commensurate returns. The lack of positive operating cash flow underscores the difficulty in achieving scalable profitability, a common issue for smaller gaming firms competing in a hit-driven market. enish’s capital efficiency is further strained by its reliance on external funding to sustain operations.

Balance Sheet And Financial Health

enish maintains a modest cash position of JPY 810 million against total debt of JPY 302 million, indicating a manageable leverage ratio. However, the consistent cash burn raises liquidity concerns, particularly if revenue growth stagnates. The absence of significant capital expenditures suggests a cautious approach to expansion, possibly due to financial constraints or strategic prioritization of operational stability.

Growth Trends And Dividend Policy

Growth trends are muted, with the company struggling to achieve profitability despite its revenue base. The absence of a dividend policy aligns with its current loss-making status and focus on preserving cash for operational needs. Future growth hinges on successful game launches and improved monetization strategies, though the competitive landscape poses significant hurdles.

Valuation And Market Expectations

With a market cap of JPY 3.16 billion and negative earnings, enish trades on speculative potential rather than fundamentals. The negative beta of -0.208 suggests low correlation with broader market movements, possibly reflecting its niche focus. Investors likely weigh the company’s ability to produce a breakout hit against its persistent financial challenges.

Strategic Advantages And Outlook

enish’s localized content strategy and understanding of the Japanese gaming market provide a narrow competitive edge. However, the outlook remains uncertain due to its unproven profitability and reliance on hit-driven success. Strategic partnerships or acquisitions could enhance its market position, but execution risks and funding constraints remain key challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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