investorscraft@gmail.com

Intrinsic ValueAmazia,inc. (4424.T)

Previous Close¥278.00
Intrinsic Value
Upside potential
Previous Close
¥278.00

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

Amazia, Inc. operates in the digital manga distribution sector, leveraging its proprietary platforms, Manga BANG! and Manga Epic!, to serve a global audience. The company’s core revenue model revolves around subscription-based and ad-supported content delivery, catering to both readers and creators. Manga BANG! offers a diverse library of manga titles, while Manga Epic! provides a platform for independent artists to publish and monetize their work. Positioned within the competitive software application industry, Amazia differentiates itself through niche specialization in manga, a rapidly growing segment of digital entertainment. The company’s focus on accessibility and creator empowerment aligns with broader trends in user-generated content and digital publishing. However, its market position remains challenged by larger competitors with deeper content libraries and stronger brand recognition. Amazia’s success hinges on its ability to scale its user base and attract high-quality content creators in an increasingly crowded market.

Revenue Profitability And Efficiency

Amazia reported revenue of JPY 3.59 billion for the fiscal year ending September 2024, reflecting its ability to monetize its digital manga platforms. However, the company posted a net loss of JPY 589.4 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at JPY 336.4 million, exacerbated by capital expenditures of JPY 40.1 million, underscoring inefficiencies in cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -89.62 highlights its current lack of earnings power, driven by operational losses and limited scalability. With no debt on its balance sheet, Amazia relies entirely on equity financing, which may constrain growth if profitability remains elusive. The absence of leverage suggests conservative financial management but also limits potential returns on invested capital.

Balance Sheet And Financial Health

Amazia maintains a solid liquidity position with JPY 928.5 million in cash and equivalents, providing a buffer against ongoing losses. The company’s debt-free balance sheet enhances financial flexibility, though its negative cash flow raises concerns about long-term sustainability. Shareholders’ equity is likely under pressure due to persistent net losses, necessitating careful capital allocation.

Growth Trends And Dividend Policy

Amazia’s growth trajectory is uncertain, with no dividend payments reflecting its reinvestment priorities. The company’s focus on expanding its manga platforms may drive future revenue, but profitability remains a key hurdle. Market trends favor digital content consumption, but competition and execution risks could impede growth. Investors should monitor user engagement and content acquisition metrics for signs of improvement.

Valuation And Market Expectations

With a market capitalization of JPY 1.91 billion, Amazia trades at a significant discount to revenue, reflecting skepticism about its path to profitability. The low beta of 0.136 suggests limited correlation with broader market movements, typical for niche players. Valuation multiples are likely suppressed by ongoing losses and uncertain growth prospects, requiring clear operational turnaround to justify re-rating.

Strategic Advantages And Outlook

Amazia’s strategic advantages lie in its specialized focus on manga and dual-platform approach, which could attract a loyal user base. However, the outlook remains cautious due to profitability challenges and intense competition. Success will depend on scaling content offerings, improving monetization, and achieving operational efficiency. The company’s ability to navigate these hurdles will determine its long-term viability in the digital manga market.

Sources

Company filings, market data

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