investorscraft@gmail.com

Intrinsic ValueHatena Co., Ltd. (3930.T)

Previous Close¥913.00
Intrinsic Value
Upside potential
Previous Close
¥913.00

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

Hatena Co., Ltd. operates as a niche player in Japan's internet content and information sector, specializing in platform services, content marketing, and technology solutions. The company's diversified portfolio includes Hatena Blog, Hatena Bookmark, and Mackerel, catering to both individual users and corporate clients. Its revenue model hinges on advertising, subscription-based services, and collaborative development projects, positioning it as a hybrid between a content aggregator and a SaaS provider. While Hatena lacks the scale of global competitors, its localized expertise and community-driven platforms like Kakuyomu and Magano carve out a defensible niche in Japan's digital ecosystem. The company's focus on user-generated content and developer tools aligns with broader trends in digital engagement, though its market share remains modest compared to industry giants.

Revenue Profitability And Efficiency

Hatena reported revenue of JPY 3.31 billion for FY2024, with net income of JPY 62.4 million, reflecting thin margins in a competitive sector. Operating cash flow stood at JPY 147 million, while capital expenditures were minimal (JPY -18 million), indicating low reinvestment needs. The company’s asset-light model supports cash generation, but profitability metrics suggest challenges in scaling efficiently.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 21.09 underscores modest earnings power, with no debt on the balance sheet enhancing capital efficiency. The absence of leverage and JPY 1.5 billion in cash reserves provide flexibility, though returns on equity remain subdued due to limited net income scalability.

Balance Sheet And Financial Health

Hatena maintains a robust balance sheet with JPY 1.5 billion in cash and no debt, signaling strong liquidity. The equity-funded structure minimizes financial risk, though the lack of leverage may constrain growth opportunities in a capital-intensive industry.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with no dividend payouts reflecting a focus on retaining earnings for organic initiatives. The company’s reliance on Japan’s domestic market limits exposure to global trends, while its niche services face saturation risks.

Valuation And Market Expectations

At a market cap of JPY 4.17 billion, Hatena trades at ~1.3x revenue, a discount to sector peers, likely due to its small scale and muted growth prospects. The low beta (0.33) suggests limited correlation with broader market movements.

Strategic Advantages And Outlook

Hatena’s strengths lie in its debt-free balance sheet and specialized platforms, but its outlook is tempered by limited scalability. Strategic partnerships or niche acquisitions could unlock value, though competition from larger tech firms remains a headwind.

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