investorscraft@gmail.com

Intrinsic Valuegumi Inc. (3903.T)

Previous Close¥353.00
Intrinsic Value
Upside potential
Previous Close
¥353.00

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

gumi Inc. operates in the competitive electronic gaming and multimedia sector, specializing in mobile online games with a presence in Japan and international markets. The company has diversified into blockchain and XR (extended reality) businesses, aiming to capitalize on emerging digital trends. Its core revenue model relies on in-game purchases, advertising, and potential blockchain-based monetization, though profitability remains challenged by high development costs and market saturation. gumi competes in a fast-evolving industry dominated by global giants, requiring continuous innovation to maintain relevance. The company’s niche focus on mobile gaming and experimental ventures into blockchain and XR reflects a strategy to differentiate itself, though execution risks persist given its financial struggles and the capital-intensive nature of these sectors.

Revenue Profitability And Efficiency

In FY 2024, gumi reported revenue of ¥12.07 billion but posted a net loss of ¥5.93 billion, reflecting persistent profitability challenges. Operating cash flow was negative at ¥4.72 billion, exacerbated by weak earnings and limited cost controls. The company’s capital expenditures were modest at ¥57 million, suggesting restrained investment in growth initiatives. These metrics highlight inefficiencies in converting revenue into sustainable profits.

Earnings Power And Capital Efficiency

gumi’s diluted EPS of -¥150.03 underscores its inability to generate positive earnings, with negative operating cash flow further eroding capital efficiency. The company’s forays into blockchain and XR have yet to yield meaningful returns, raising questions about the allocation of limited resources. High development costs and competitive pressures continue to strain its earnings power, limiting financial flexibility.

Balance Sheet And Financial Health

gumi holds ¥4.78 billion in cash and equivalents against ¥4.24 billion in total debt, indicating a narrow liquidity buffer. The negative operating cash flow and recurring losses weaken its ability to service debt or fund growth organically. While the balance sheet is not critically leveraged, sustained losses could pressure solvency if not addressed through restructuring or external financing.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing cash preservation amid operational challenges. Growth prospects hinge on successful execution in blockchain and XR, though recent performance suggests limited traction. Revenue trends remain volatile, with profitability elusive, indicating a need for strategic realignment to stabilize operations and attract investor confidence.

Valuation And Market Expectations

With a market cap of ¥26.08 billion and a negative beta of -0.18, gumi’s valuation reflects high uncertainty and speculative interest. Investors appear cautious given its unprofitable track record, though the stock’s low correlation with broader markets may appeal to niche portfolios. Market expectations are muted, pending evidence of turnaround execution or breakthrough innovations.

Strategic Advantages And Outlook

gumi’s strengths lie in its mobile gaming expertise and early bets on blockchain and XR, though these have not yet translated into competitive advantages. The outlook remains uncertain, dependent on operational restructuring and successful monetization of new ventures. Without near-term profitability improvements, the company risks further erosion of shareholder value in a highly competitive landscape.

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