investorscraft@gmail.com

Intrinsic ValueUUUM Co.,Ltd. (3990.T)

Previous Close¥530.00
Intrinsic Value
Upside potential
Previous Close
¥530.00

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

UUUM Co., Ltd. operates as a specialized online creator network in Japan, focusing on content creation, promotion, and monetization across digital platforms. The company supports creators through media planning, video marketing consulting, and joint operations like the BonBonTV channel. Its diversified revenue streams include original merchandise sales, game development, and offline events featuring its talent. Positioned in the competitive Internet Content & Information sector, UUUM differentiates itself by fostering deep creator relationships and leveraging multi-platform distribution. The company’s niche expertise in Japan’s digital content ecosystem allows it to capitalize on the growing demand for influencer-driven marketing and entertainment. While it faces competition from global platforms, UUUM’s localized approach and integrated services provide a defensible market position.

Revenue Profitability And Efficiency

UUUM reported revenue of JPY 21.02 billion for FY 2024, with net income of JPY 328.6 million, reflecting modest profitability. Operating cash flow stood at JPY 349.2 million, while capital expenditures were minimal at JPY -71.2 million, indicating efficient cash management. The diluted EPS of JPY 16.35 suggests stable earnings per share, though margins may be pressured by content production costs and creator partnerships.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified monetization strategies, including merchandise and events. However, net income margins remain thin at approximately 1.6%, highlighting challenges in scaling profitability. Capital efficiency is balanced, with JPY 5.44 billion in cash reserves against JPY 3.76 billion in total debt, providing liquidity but also signaling leverage risks.

Balance Sheet And Financial Health

UUUM maintains a solid liquidity position with JPY 5.44 billion in cash and equivalents, offset by JPY 3.76 billion in total debt. The balance sheet reflects moderate leverage, though the absence of dividends allows for reinvestment in growth initiatives. The company’s financial health is stable, but content-driven volatility and debt servicing could pose risks if revenue growth slows.

Growth Trends And Dividend Policy

Growth is driven by Japan’s expanding digital content market, though UUUM’s revenue scalability remains untested. The company does not pay dividends, prioritizing reinvestment in creator partnerships and content expansion. Future trends may hinge on its ability to monetize new formats and expand its creator network internationally.

Valuation And Market Expectations

With a market cap of JPY 10.58 billion, UUUM trades at a moderate valuation relative to its revenue. The low beta of 0.445 suggests lower volatility compared to the broader market, but investor expectations may be tempered by thin profitability and sector competition.

Strategic Advantages And Outlook

UUUM’s strategic advantage lies in its integrated creator ecosystem and localized expertise. The outlook depends on its ability to sustain content innovation and monetization efficiency. Risks include platform dependency and shifting digital consumption trends, but opportunities exist in cross-media expansion and influencer-driven marketing growth.

Sources

Company filings, market data

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