investorscraft@gmail.com

Intrinsic ValueAiming Inc. (3911.T)

Previous Close¥229.00
Intrinsic Value
Upside potential
Previous Close
¥229.00

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

Aiming Inc. is a Japanese gaming company specializing in the planning, development, and operation of online games across multiple platforms, including PCs, smartphones, and consoles. The company primarily targets the domestic market, leveraging Japan's strong gaming culture and high mobile penetration. Its revenue model is driven by in-game purchases, advertising, and subscription services, common in the free-to-play segment. Despite intense competition from global giants like GungHo and Square Enix, Aiming has carved a niche with mid-core and browser-based games. The company's ability to adapt to shifting player preferences and platform trends will be critical in maintaining its market position. However, its reliance on a few key titles and the cyclical nature of game popularity present ongoing risks. The broader industry context includes rising development costs and the need for continuous content updates to retain users, which pressures profitability for smaller players like Aiming.

Revenue Profitability And Efficiency

In FY 2024, Aiming reported revenue of ¥17.1 billion but recorded a net loss of ¥341 million, reflecting margin pressures in a competitive market. Operating cash flow was negative ¥964 million, exacerbated by high development and marketing costs. Capital expenditures of ¥347 million suggest ongoing investments in game development, though the company’s cash position of ¥2.9 billion provides some liquidity cushion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -¥7.49 underscores its current lack of earnings power, likely due to underperforming game releases or high operational costs. With minimal debt (¥659,000), Aiming’s capital structure is lean, but its negative free cash flow raises concerns about sustainable reinvestment capabilities without external funding.

Balance Sheet And Financial Health

Aiming’s balance sheet remains relatively stable, with ¥2.9 billion in cash and negligible debt. However, the negative operating cash flow and net income indicate short-term financial strain. The absence of dividend payouts aligns with its focus on preserving capital for growth initiatives, though profitability must improve to ensure long-term viability.

Growth Trends And Dividend Policy

Growth prospects hinge on successful game launches and user retention, but recent financials suggest challenges. The company does not pay dividends, prioritizing reinvestment in content and technology. Market trends favor mobile gaming, but Aiming must demonstrate scalability to capitalize on this demand.

Valuation And Market Expectations

With a market cap of ¥11.6 billion and a beta of 0.24, Aiming is viewed as a low-volatility stock, possibly due to its niche focus. Investors likely await turnaround signs, as the current valuation reflects skepticism about near-term profitability.

Strategic Advantages And Outlook

Aiming’s deep understanding of the Japanese gaming market is a key strength, but execution risks persist. The outlook depends on its ability to monetize new titles efficiently and control costs. Partnerships or diversification into adjacent entertainment segments could provide growth avenues, though competition remains fierce.

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