investorscraft@gmail.com

Intrinsic ValueDIGITAL PLUS, Inc. (3691.T)

Previous Close¥1,581.00
Intrinsic Value
Upside potential
Previous Close
¥1,581.00

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

DIGITAL PLUS, Inc. operates at the intersection of digital marketing and fintech in Japan, leveraging a diversified portfolio of services to drive revenue. The company specializes in internet advertising, consulting, and media management, while also offering innovative fintech solutions such as Digital Gift, Q-Kyu salary advance payments, and Mahina fortune-telling consultations. Its hybrid model combines traditional digital marketing with emerging financial technologies, positioning it uniquely in Japan's competitive digital services landscape. DIGITAL PLUS serves a broad clientele, from businesses seeking targeted advertising to individuals using its fintech tools, ensuring multiple revenue streams. The company’s rebranding from REALWORLD in 2022 reflects its strategic shift toward integrating digital and financial services, enhancing its market differentiation. Despite operating in a crowded sector, its niche offerings like Peace online tutoring and alliance media services provide competitive edges. The firm’s Tokyo headquarters and local expertise further solidify its regional market presence.

Revenue Profitability And Efficiency

DIGITAL PLUS reported revenue of JPY 838.5 million for the period, with net income of JPY 21.2 million, translating to a diluted EPS of JPY 5.74. Operating cash flow was negative at JPY -17.1 million, though the absence of capital expenditures suggests potential reinvestment flexibility. The company’s profitability metrics indicate modest margins, reflective of its growth-focused investments in digital and fintech services.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its dual focus on digital marketing and fintech, though operating cash flow challenges highlight inefficiencies. With no capital expenditures, DIGITAL PLUS may prioritize optimizing existing assets. The diluted EPS of JPY 5.74 suggests moderate earnings scalability, contingent on improving operational cash flow and leveraging its diversified service offerings.

Balance Sheet And Financial Health

DIGITAL PLUS maintains a solid liquidity position with JPY 801.2 million in cash and equivalents, offset by total debt of JPY 781.7 million. The near-parity between cash and debt indicates balanced leverage, though the negative operating cash flow warrants monitoring. The absence of significant capital expenditures suggests a conservative approach to asset growth, potentially favoring financial stability.

Growth Trends And Dividend Policy

The company’s growth is driven by its expanding fintech and digital marketing services, though revenue scalability remains untested. DIGITAL PLUS does not currently pay dividends, reinvesting earnings into business development. Its strategic rebranding and service diversification signal a focus on long-term growth over short-term shareholder returns.

Valuation And Market Expectations

With a market cap of JPY 3.06 billion and a beta of 0.826, DIGITAL PLUS is perceived as less volatile than the broader market. The modest revenue base and profitability suggest cautious investor expectations, though its niche positioning in digital and fintech services could attract growth-oriented valuations if operational efficiencies improve.

Strategic Advantages And Outlook

DIGITAL PLUS benefits from its hybrid digital-fintech model and localized expertise in Japan’s competitive market. However, achieving sustainable profitability and positive cash flow will be critical for long-term success. The company’s ability to scale its niche offerings, such as Q-Kyu and Digital Gift, while managing debt, will determine its future trajectory in a rapidly evolving sector.

Sources

Company filings, Bloomberg

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