investorscraft@gmail.com

Intrinsic ValueCOLOPL, Inc. (3668.T)

Previous Close¥446.00
Intrinsic Value
Upside potential
Previous Close
¥446.00

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

COLOPL, Inc. operates in the competitive electronic gaming and multimedia sector, specializing in mobile gaming applications for smartphones. The company generates revenue primarily through its portfolio of video games, digital content, and browser-based games for PCs and mobile devices. Beyond gaming, COLOPL diversifies its income streams with venture capital investments, location data analysis consulting, and Smart Answer, a smartphone-specific research service. Its market position is bolstered by a strong presence in Japan, though international expansion remains a strategic focus. The company’s ability to adapt to evolving consumer preferences in mobile gaming and VR technologies underscores its resilience in a rapidly changing industry. COLOPL’s dual focus on gaming and ancillary tech services provides a hedge against market volatility, though competition from global gaming giants poses ongoing challenges.

Revenue Profitability And Efficiency

In FY 2024, COLOPL reported revenue of JPY 25.98 billion but faced a net loss of JPY 1.87 billion, reflecting margin pressures in its core gaming business. Operating cash flow stood at JPY 237 million, indicating modest operational liquidity, while capital expenditures were limited to JPY 145 million. The negative diluted EPS of JPY -14.55 highlights profitability challenges, likely tied to development costs or underperforming titles.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income overshadowing its revenue base. However, its JPY 50.25 billion cash reserve suggests ample liquidity for R&D or acquisitions. The low debt level (JPY 999 million) relative to cash indicates conservative leverage, though capital efficiency metrics remain subdued due to recent losses.

Balance Sheet And Financial Health

COLOPL maintains a robust balance sheet, with cash and equivalents exceeding JPY 50 billion, dwarfing its minimal total debt. This strong liquidity position provides flexibility for strategic investments or weathering cyclical downturns. The near debt-free structure underscores financial stability, though the FY 2024 net loss warrants monitoring for sustained cash burn.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue stability offset by profitability struggles. The company’s dividend payout of JPY 20 per share signals commitment to shareholder returns despite earnings volatility. Future growth may hinge on successful game launches or VR adoption, but near-term headwinds persist.

Valuation And Market Expectations

With a market cap of JPY 64.1 billion, COLOPL trades at a premium to its revenue, reflecting investor optimism around its cash reserves and niche market positioning. The low beta (0.24) suggests relative insulation from market swings, though earnings recovery is critical to justify valuation.

Strategic Advantages And Outlook

COLOPL’s strengths lie in its diversified tech services and strong cash position, but profitability remains a key hurdle. The outlook depends on execution in gaming innovation and VR, with potential upside from venture investments. Competitive pressures and monetization challenges in mobile gaming could temper near-term prospects.

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