investorscraft@gmail.com

Intrinsic ValueDrecom Co.,Ltd. (3793.T)

Previous Close¥449.00
Intrinsic Value
Upside potential
Previous Close
¥449.00

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

Drecom Co., Ltd. operates in Japan's competitive electronic gaming and multimedia sector, specializing in smartphone content development. The company generates revenue primarily through its games and media business, leveraging mobile platforms to deliver interactive entertainment. Drecom's market position is defined by its niche focus on mobile gaming, a segment with high growth potential but intense competition from both domestic and international players. The company's ability to innovate and adapt to shifting consumer preferences in mobile gaming will be critical to sustaining its market relevance. With headquarters in Tokyo, Drecom benefits from proximity to Japan's robust gaming ecosystem, though it must contend with larger rivals and evolving monetization strategies in the freemium model space.

Revenue Profitability And Efficiency

Drecom reported revenue of JPY 9.78 billion for FY 2024, with net income of JPY 104 million, reflecting tight margins in a competitive industry. Operating cash flow was negative at JPY -473 million, while capital expenditures totaled JPY -2.01 billion, indicating significant reinvestment. The diluted EPS of JPY 3.64 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, given its low net income relative to revenue. Negative operating cash flow and high capital expenditures suggest aggressive investment in content development, which may pressure short-term profitability. The balance between growth spending and sustainable returns will be pivotal for improving capital efficiency.

Balance Sheet And Financial Health

Drecom holds JPY 5.94 billion in cash and equivalents against total debt of JPY 6.47 billion, indicating a leveraged position. The debt-to-equity structure warrants monitoring, particularly as operating cash flow remains negative. Liquidity is supported by cash reserves, but sustained profitability will be essential to maintaining financial flexibility.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue stability but weak bottom-line performance. The company pays a dividend of JPY 10 per share, signaling a commitment to shareholder returns despite earnings volatility. Future growth will likely hinge on successful game launches and monetization strategies in the mobile gaming space.

Valuation And Market Expectations

With a market cap of JPY 15.66 billion and a negative beta of -0.491, Drecom exhibits low correlation to broader market movements. Investors appear cautious, given its modest earnings and high reinvestment needs. Valuation multiples should be assessed against sector peers to gauge relative attractiveness.

Strategic Advantages And Outlook

Drecom's strategic advantage lies in its focused mobile gaming expertise, but execution risks remain. The outlook depends on its ability to scale profitable titles and manage debt. Success in Japan's saturated gaming market will require differentiation and operational efficiency.

Sources

Company filings, market data

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