investorscraft@gmail.com

Intrinsic ValueAltPlus Inc. (3672.T)

Previous Close¥49.00
Intrinsic Value
Upside potential
Previous Close
¥49.00

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

AltPlus Inc. operates in the competitive electronic gaming and multimedia sector, specializing in the planning, development, and operation of social games. The company leverages its expertise in IT services to support game development and operational efficiency, targeting a global audience of mobile and online gamers. While headquartered in Tokyo, its digital-first approach allows it to compete in a rapidly evolving industry dominated by larger players. AltPlus's revenue model primarily relies on in-game monetization, including microtransactions and advertising, common in the free-to-play gaming market. The company's niche focus on social games positions it within a high-growth segment, though it faces intense competition from both established gaming studios and indie developers. Its ability to innovate and adapt to player preferences will be critical in maintaining relevance in a market driven by engagement and retention metrics.

Revenue Profitability And Efficiency

AltPlus reported revenue of JPY 3.52 billion for the period, but net income stood at a loss of JPY 452 million, reflecting challenges in profitability. The negative operating cash flow of JPY 411 million, coupled with minimal capital expenditures, suggests limited reinvestment in growth initiatives. The diluted EPS of -22.01 JPY further underscores the company's current unprofitability, likely due to high development or marketing costs relative to revenue.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow indicate weak earnings power in the near term. With no debt and JPY 766 million in cash, AltPlus maintains a clean balance sheet, but the lack of leverage does not offset its operational inefficiencies. The absence of significant capital expenditures suggests a cautious approach to expansion, possibly due to constrained liquidity or strategic prioritization of existing projects.

Balance Sheet And Financial Health

AltPlus's financial health is supported by a debt-free structure and JPY 766 million in cash reserves, providing a buffer against ongoing losses. However, the consistent negative cash flow from operations raises concerns about sustainability without additional funding or a turnaround in profitability. The company's equity base remains intact, but prolonged losses could erode shareholder value if not addressed.

Growth Trends And Dividend Policy

Growth trends appear subdued, with no dividend payments and minimal capital deployment. The lack of profitability suggests limited near-term growth prospects unless the company can scale its game portfolio or improve monetization. Given the competitive nature of the gaming industry, AltPlus may need strategic partnerships or hit titles to drive future revenue expansion.

Valuation And Market Expectations

With a market cap of JPY 2.36 billion, the company trades at a discount to revenue, reflecting investor skepticism about its path to profitability. The low beta of 0.481 indicates relative stability compared to the broader market, but this may also signal limited growth expectations. Market sentiment appears cautious, awaiting signs of operational improvement or successful game launches.

Strategic Advantages And Outlook

AltPlus's strategic advantages lie in its agile development capabilities and focus on social gaming, a segment with strong engagement potential. However, the outlook remains uncertain due to its current unprofitability and competitive pressures. Success will depend on its ability to produce hit titles, optimize costs, and enhance player monetization. A turnaround in cash flow or strategic acquisitions could improve its market position.

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