investorscraft@gmail.com

Intrinsic ValueCreema Ltd. (4017.T)

Previous Close¥255.00
Intrinsic Value
Upside potential
Previous Close
¥255.00

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

Creema Ltd. operates a niche online marketplace specializing in handmade and original goods, catering to both individual creators and buyers in Japan and Asia. The platform spans diverse categories, including fashion, home decor, art, and accessories, with a strong emphasis on unique, artisanal products. Unlike mass-market e-commerce players, Creema differentiates itself by fostering a creator-centric ecosystem, offering marketing support, exhibitions, and empowerment services to artists and small-scale producers. The company’s focus on authenticity and craftsmanship positions it as a key player in Japan’s growing handmade goods sector, which appeals to consumers seeking personalized and sustainable alternatives to industrialized products. Its hybrid model—combining digital sales with physical events—enhances engagement and loyalty among its user base. While competition from larger e-commerce platforms exists, Creema’s curated approach and community-driven ethos provide a defensible niche in the specialty retail space.

Revenue Profitability And Efficiency

Creema reported revenue of ¥2.51 billion for FY2025, with net income of ¥103 million, reflecting a modest but positive margin. The diluted EPS of ¥15.28 indicates stable earnings per share, though operating cash flow of ¥22.9 million suggests limited liquidity generation. Capital expenditures were minimal at -¥711,000, highlighting a capital-light business model reliant on platform scalability rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche focus, but its capital efficiency is robust, with negligible capex and a reliance on working capital. The absence of significant debt (¥325.5 million) and a cash reserve of ¥2.44 billion provide flexibility, though low operating cash flow relative to revenue suggests room for improved monetization or cost optimization.

Balance Sheet And Financial Health

Creema maintains a strong balance sheet, with cash and equivalents exceeding total debt by a wide margin. The low leverage ratio and high liquidity position the company to weather economic downturns or invest in growth initiatives. However, the lack of dividend payouts signals a reinvestment strategy focused on scaling the platform rather than returning capital to shareholders.

Growth Trends And Dividend Policy

Growth trends are likely tied to expansion within Asia’s handmade goods market and deeper penetration in Japan. The company has not adopted a dividend policy, prioritizing reinvestment in creator support and platform enhancements. Future growth may hinge on increasing transaction volumes or diversifying revenue streams, such as premium services or international expansion.

Valuation And Market Expectations

With a market cap of ¥1.75 billion and a beta of 0.768, Creema is perceived as a lower-risk play within specialty retail. The valuation reflects its niche positioning and growth potential, though investor expectations may be tempered by limited scale compared to broader e-commerce peers.

Strategic Advantages And Outlook

Creema’s strategic advantages lie in its curated marketplace and strong creator relationships, which foster differentiation and customer loyalty. The outlook depends on its ability to scale while maintaining its artisanal appeal. Challenges include competition from larger platforms and the need to balance growth with profitability in a capital-efficient manner.

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