investorscraft@gmail.com

Intrinsic ValuePIA Corporation (4337.T)

Previous Close¥2,669.00
Intrinsic Value
Upside potential
Previous Close
¥2,669.00

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

PIA Corporation operates as a key player in Japan's entertainment and event management industry, specializing in ticketing, publishing, and event production. The company generates revenue through its diversified ticketing distribution channels, including online platforms, convenience stores, and member services, serving music, sports, theater, and leisure events. Its integrated business model extends to publishing, event planning, and venue management, positioning it as a comprehensive solutions provider for entertainment promoters, sports associations, and cultural institutions. PIA Corporation leverages its long-standing industry presence, established in 1972, to maintain strong relationships with event organizers and venues. The company further enhances its market position by developing digital content and managing live entertainment spaces, ensuring a multifaceted revenue stream. Its strategic focus on both B2B and B2C segments allows it to capitalize on Japan's vibrant entertainment sector while mitigating risks associated with economic fluctuations.

Revenue Profitability And Efficiency

PIA Corporation reported revenue of JPY 39.6 billion for FY 2024, with net income of JPY 1.1 billion, reflecting a net margin of approximately 2.8%. The company demonstrated solid cash flow generation, with operating cash flow of JPY 12.4 billion, significantly exceeding capital expenditures of JPY 1.9 billion. This indicates efficient operational management and prudent reinvestment strategies.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 73.22, supported by its diversified revenue streams and cost management. With a strong cash position of JPY 33.9 billion and total debt of JPY 18.6 billion, PIA Corporation maintains a balanced capital structure, enabling flexibility for growth initiatives or debt servicing.

Balance Sheet And Financial Health

PIA Corporation’s financial health is robust, with cash and equivalents covering nearly twice its total debt. The company’s low beta of 0.019 suggests minimal correlation with broader market volatility, underscoring its stability in the niche entertainment services sector. Its conservative leverage and liquidity position provide resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company has demonstrated steady performance, supported by Japan’s recovering entertainment sector post-pandemic. PIA Corporation’s dividend payout of JPY 20 per share reflects a commitment to shareholder returns, though its yield remains modest relative to its market cap. Future growth may hinge on digital expansion and event demand normalization.

Valuation And Market Expectations

With a market capitalization of JPY 43.3 billion, PIA Corporation trades at a P/E ratio of approximately 38.7, indicating investor confidence in its earnings potential. The valuation reflects expectations for sustained demand in live events and ticketing services, though macroeconomic factors could influence performance.

Strategic Advantages And Outlook

PIA Corporation benefits from its entrenched market position, diversified revenue streams, and strong cash flow generation. The company is well-positioned to capitalize on Japan’s cultural and entertainment resurgence, though competition and digital disruption remain key challenges. Strategic investments in technology and venue management could further solidify its industry leadership.

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