investorscraft@gmail.com

Intrinsic ValueDLE Inc. (3686.T)

Previous Close¥124.00
Intrinsic Value
Upside potential
Previous Close
¥124.00

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

DLE Inc. operates in Japan's dynamic entertainment sector, specializing in animation, live entertainment, music, and mobile app development. The company leverages its in-house studios and production capabilities to create diverse content, including movies, television, and fashion-related projects. As a subsidiary of Asahi Broadcasting Group Holdings Corporation, DLE benefits from synergies in media distribution and marketing solutions, positioning it as a niche player in Japan's competitive entertainment landscape. The company's multifaceted revenue model includes content production, event planning, and digital solutions, catering to both consumer and corporate clients. Despite its broad portfolio, DLE faces intense competition from larger entertainment conglomerates and shifting consumer preferences in digital media. Its ability to innovate and adapt to trends in animation and mobile gaming will be critical for sustaining its market position.

Revenue Profitability And Efficiency

In FY 2024, DLE reported revenue of JPY 1.71 billion but recorded a net loss of JPY 520.7 million, reflecting operational challenges. The negative operating cash flow of JPY 418 million and minimal capital expenditures (JPY 47.7 million) suggest constrained liquidity and limited reinvestment in growth initiatives. The diluted EPS of -12.25 underscores profitability pressures, likely due to high production costs or underperforming segments.

Earnings Power And Capital Efficiency

DLE's negative earnings and cash flow indicate weak earnings power in the near term. The company's capital efficiency is hampered by its loss-making operations, though its low debt (JPY 1 million) provides some financial flexibility. The lack of significant capex suggests a cautious approach to expansion, possibly focusing on restructuring or cost optimization.

Balance Sheet And Financial Health

DLE maintains a solid cash position of JPY 1.01 billion, which offers a buffer against its negative cash flow. With negligible debt, the company's balance sheet is relatively healthy, though sustained losses could erode liquidity. The absence of dividend payouts aligns with its current focus on preserving capital.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue stagnating and profitability declining. The company does not pay dividends, redirecting resources toward operational stability. Future growth may hinge on successful content launches or strategic partnerships within Asahi Broadcasting's ecosystem.

Valuation And Market Expectations

With a market cap of JPY 5.87 billion and a beta of 0.68, DLE is viewed as a relatively stable but low-growth stock. Investors likely anticipate a turnaround or strategic shifts to improve profitability, given its niche market position and parent company support.

Strategic Advantages And Outlook

DLE's strengths lie in its diversified entertainment portfolio and affiliation with Asahi Broadcasting. However, its outlook remains cautious due to persistent losses. Success will depend on leveraging its studio assets, optimizing costs, and capitalizing on high-demand content categories like animation and mobile gaming.

Sources

Company filings, Bloomberg

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