investorscraft@gmail.com

Intrinsic ValueYUKE'S Co.,Ltd. (4334.T)

Previous Close¥399.00
Intrinsic Value
Upside potential
Previous Close
¥399.00

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

YUKE'S Co., Ltd. operates in the electronic gaming and multimedia sector, specializing in content development for home and arcade gaming consoles, mobile devices, and pachinko/pachi-slot machines. The company leverages its expertise in real-time rendering and motion capture technology, notably through its ALiS ZERO engine, to create immersive extended reality experiences. Additionally, YUKE'S designs and produces concerts and events, diversifying its revenue streams beyond traditional gaming. Positioned in Japan's competitive gaming market, the company serves both entertainment and gambling industries, capitalizing on its long-standing presence since 1948. Its focus on high-quality graphical content and real-time rendering solutions provides a niche advantage, though it faces competition from larger global gaming studios. The integration of gaming and event production underscores a hybrid business model aimed at maximizing creative and technological synergies.

Revenue Profitability And Efficiency

YUKE'S reported revenue of JPY 3.26 billion for the fiscal year ending January 2025, with net income of JPY 198 million, reflecting a modest but stable profitability margin. The company generated JPY 791 million in operating cash flow, indicating efficient operational management, while capital expenditures were minimal at JPY -14 million, suggesting a lean investment approach. This financial discipline supports its liquidity position.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 23.54 demonstrates its ability to translate revenue into shareholder value, albeit at a moderate scale. With no debt and JPY 1.69 billion in cash and equivalents, YUKE'S maintains strong capital efficiency, allowing flexibility for future investments or strategic initiatives without leveraging its balance sheet.

Balance Sheet And Financial Health

YUKE'S boasts a robust balance sheet with JPY 1.69 billion in cash and equivalents and zero debt, underscoring its financial stability. This conservative capital structure provides resilience against market volatility and positions the company to capitalize on growth opportunities without the burden of interest obligations or refinancing risks.

Growth Trends And Dividend Policy

While specific growth metrics are not detailed, the company's diversified content offerings and technological capabilities suggest potential for expansion in gaming and extended reality markets. YUKE'S pays a dividend of JPY 12 per share, reflecting a commitment to returning capital to shareholders, though its payout ratio remains sustainable given its strong cash position and debt-free status.

Valuation And Market Expectations

With a market capitalization of JPY 3.33 billion and a negative beta of -0.312, YUKE'S exhibits low correlation to broader market movements, potentially appealing to risk-averse investors. The valuation reflects its niche market position and stable, albeit not explosive, growth prospects in Japan's gaming and multimedia sectors.

Strategic Advantages And Outlook

YUKE'S strategic advantages lie in its specialized content creation capabilities and long-standing industry presence. The company's focus on real-time rendering and hybrid gaming-event production differentiates it from competitors. Looking ahead, its ability to innovate in extended reality and maintain financial discipline will be critical to sustaining growth in a rapidly evolving digital entertainment landscape.

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