investorscraft@gmail.com

Intrinsic ValueAdvanced Media, Inc. (3773.T)

Previous Close¥1,078.00
Intrinsic Value
Upside potential
Previous Close
¥1,078.00

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

Advanced Media, Inc. is a specialized technology firm focused on speech recognition solutions, primarily through its proprietary AmiVoice platform. The company serves diverse industries, including healthcare, call centers, and logistics, by converting speech into actionable data. Its applications range from voice-controlled medical documentation to real-time conversation analytics in customer service. Operating in Japan's competitive communication equipment sector, Advanced Media distinguishes itself through niche expertise in voice recognition, catering to both enterprise and consumer markets. The firm's solutions are tailored for efficiency, particularly in sectors requiring high accuracy in speech-to-text conversion, such as medical reporting and language education. With a strong foothold in domestic markets, the company leverages its deep technical capabilities to maintain a defensible position against larger, more generalized competitors. Its consulting and support services further enhance customer retention and long-term revenue streams.

Revenue Profitability And Efficiency

In FY 2024, Advanced Media reported revenue of JPY 6.0 billion, with net income reaching JPY 1.0 billion, reflecting a robust net margin of approximately 16.8%. Operating cash flow stood at JPY 1.5 billion, indicating efficient cash generation. Capital expenditures were modest at JPY -185 million, suggesting a capital-light business model focused on software and licensing rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 64.8 underscores its earnings power, supported by high-margin licensing and service revenues. With JPY 4.95 billion in cash and equivalents against JPY 2.68 billion in total debt, Advanced Media maintains a solid liquidity position, enabling flexibility for R&D or strategic acquisitions without overleveraging.

Balance Sheet And Financial Health

Advanced Media’s balance sheet is healthy, with cash reserves nearly double its total debt. The low debt-to-equity ratio suggests prudent financial management. The firm’s JPY 4.95 billion cash position provides a buffer against market volatility, while its JPY 2.68 billion debt is manageable given stable cash flows.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, with a dividend per share of JPY 27.5, appealing to income-focused investors. Growth is likely driven by expanding applications of AmiVoice in healthcare and logistics, though reliance on domestic markets may limit near-term scalability without international diversification.

Valuation And Market Expectations

With a market cap of JPY 15.97 billion and a beta of 0.52, Advanced Media is viewed as a stable, low-volatility investment in the tech sector. The valuation reflects expectations of steady, rather than explosive, growth, aligned with its niche focus and recurring revenue model.

Strategic Advantages And Outlook

Advanced Media’s strategic advantage lies in its specialized AmiVoice technology, which is difficult to replicate. The outlook remains positive, particularly if the company expands into adjacent markets like AI-driven analytics or international sectors. However, competition from global tech giants could pose long-term challenges unless innovation is sustained.

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