investorscraft@gmail.com

Intrinsic ValueJ-Stream Inc. (4308.T)

Previous Close¥361.00
Intrinsic Value
Upside potential
Previous Close
¥361.00

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

J-Stream Inc. operates in Japan's digital content and entertainment sector, specializing in video and audio content delivery, advertising production, and web-based services. The company generates revenue through content licensing, distribution, and advertising services, catering to diverse markets including music, movies, corporate communications, and e-commerce. Its integrated approach—combining content creation, digitization, and web development—positions it as a versatile player in Japan's digital media landscape. J-Stream differentiates itself through end-to-end solutions, from content planning to monetization, serving both corporate and consumer clients. The company's niche expertise in live streaming and digital conversion further strengthens its competitive edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

In FY2024, J-Stream reported revenue of ¥11.27 billion, with net income of ¥298 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥812 million, supported by efficient working capital management. Capital expenditures of ¥162 million indicate disciplined reinvestment, aligning with its asset-light digital business model. The company maintains a lean cost structure, typical of content distribution firms.

Earnings Power And Capital Efficiency

Diluted EPS of ¥12 underscores J-Stream's ability to translate top-line growth into shareholder returns. The company’s capital efficiency is evident in its low debt-to-equity profile, with total debt at just ¥108 million against cash reserves of ¥4.06 billion. This conservative leverage supports financial flexibility for strategic initiatives.

Balance Sheet And Financial Health

J-Stream’s balance sheet is robust, with cash and equivalents covering 37x its total debt. The negligible debt burden and high liquidity (¥4.06 billion cash) reflect a low-risk financial position. Shareholders’ equity remains healthy, providing a cushion against market volatility.

Growth Trends And Dividend Policy

While revenue growth appears steady, the dividend payout of ¥14 per share signals a commitment to returning capital, supported by strong cash generation. The company’s focus on digital content expansion—particularly in live streaming and advertising—could drive future top-line growth.

Valuation And Market Expectations

At a market cap of ¥9.1 billion, J-Stream trades at a P/E multiple reflective of its niche positioning. The beta of 0.839 suggests lower volatility than the broader market, appealing to risk-averse investors. Market expectations likely hinge on its ability to scale digital services profitably.

Strategic Advantages And Outlook

J-Stream’s integrated content delivery platform and expertise in live streaming provide defensible advantages. The shift toward digital advertising and corporate communications presents growth opportunities, though competition remains intense. Prudent capital allocation and low leverage position the company to navigate industry shifts effectively.

Sources

Company filings, Bloomberg

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