investorscraft@gmail.com

Intrinsic ValueFaith, Inc. (4295.T)

Previous Close¥1,215.00
Intrinsic Value
Upside potential
Previous Close
¥1,215.00

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

Faith, Inc. operates as a diversified content distribution and entertainment company in Japan, specializing in music, digital media, and fan engagement platforms. The company’s core revenue model revolves around multiple verticals, including digital music distribution (via platforms like Fans and GIGA), fan club services (Fans' Music), and live entertainment management (PLUSTOKYO). It also monetizes through advertising, artist management, and e-commerce, leveraging brands like Nippon Columbia and BARKS. Faith, Inc. occupies a niche in Japan’s entertainment sector by integrating technology with music and idol culture, catering to both mainstream and niche audiences. Its market position is bolstered by proprietary platforms like JOYSOUND for karaoke and VIDEO Clipper for live performances, though competition from global streaming services and domestic rivals pressures margins. The company’s strength lies in its localized content and multi-platform ecosystem, but scalability beyond Japan remains untested.

Revenue Profitability And Efficiency

Faith, Inc. reported revenue of ¥13.7 billion for FY 2024, but net income stood at a loss of ¥1.1 billion, reflecting operational challenges. The negative operating cash flow of ¥288 million and modest capital expenditures of ¥79 million suggest constrained liquidity. The diluted EPS of -¥101.14 underscores profitability struggles, likely tied to high content acquisition costs or platform investments.

Earnings Power And Capital Efficiency

The company’s earnings power is hampered by its recent net loss, though its cash position of ¥9.8 billion provides a buffer. Low capital expenditures indicate cautious reinvestment, but the negative operating cash flow raises questions about sustainable cash generation. Debt levels at ¥1.3 billion are manageable relative to cash reserves, but efficiency metrics require improvement.

Balance Sheet And Financial Health

Faith, Inc. maintains a robust cash position of ¥9.8 billion against total debt of ¥1.3 billion, suggesting a healthy liquidity profile. However, the negative operating cash flow and net loss highlight near-term financial strain. The balance sheet is leveraged for stability, but sustained losses could erode its cushion.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by profitability declines. The company pays a dividend of ¥10 per share, signaling commitment to shareholders, but this may be unsustainable if losses persist. Expansion relies on scaling existing platforms and monetizing fan engagement, though competitive pressures loom.

Valuation And Market Expectations

With a market cap of ¥13.2 billion and a beta of 0.44, Faith, Inc. is viewed as a low-volatility play in Japan’s entertainment sector. Investors likely discount its losses due to its cash reserves and niche positioning, but expectations for turnaround are cautious.

Strategic Advantages And Outlook

Faith, Inc.’s strategic advantages include its integrated content ecosystem and strong domestic brand recognition. The outlook hinges on improving monetization of its platforms and controlling costs. Success depends on leveraging its fan-centric models and exploring synergies across its diverse entertainment assets.

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