investorscraft@gmail.com

Intrinsic ValueOricon Inc. (4800.T)

Previous Close¥861.00
Intrinsic Value
Upside potential
Previous Close
¥861.00

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

Oricon Inc. operates as a specialized digital content and information provider in Japan, focusing on rankings, news distribution, and mobile content services. The company generates revenue through website operations, database solutions, and consulting services, catering to media, entertainment, and corporate clients. Its flagship offerings include music rankings and customer satisfaction surveys, which reinforce its niche authority in data-driven insights. Positioned within the competitive Internet Content & Information sector, Oricon leverages its brand recognition and proprietary databases to maintain a defensible market position. Unlike broader digital platforms, the company’s targeted approach allows for deeper engagement with specific audience segments, particularly in entertainment analytics. While smaller in scale compared to global peers, Oricon’s localized expertise and recurring revenue streams from subscriptions and surveys provide stability. The firm’s ability to adapt to mobile content trends and corporate demand for survey data underscores its resilience in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

Oricon reported revenue of JPY 4.8 billion for FY 2024, with net income of JPY 1.06 billion, reflecting a robust net margin of approximately 22%. Operating cash flow stood at JPY 1.31 billion, supported by low capital expenditures (JPY -51 million), indicating efficient cash conversion. The company’s asset-light model and high-margin services contribute to its strong profitability metrics relative to industry peers.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 79.99 highlights Oricon’s earnings strength, driven by scalable digital services and minimal debt (JPY 100 million). With JPY 3.07 billion in cash reserves, the company maintains ample liquidity for reinvestment or shareholder returns. The absence of significant leverage and high cash generation underscores disciplined capital allocation.

Balance Sheet And Financial Health

Oricon’s balance sheet is notably healthy, with cash and equivalents covering 30x its total debt. The negligible debt-to-equity ratio and positive operating cash flow underscore a low-risk financial profile. This stability allows flexibility for strategic initiatives or dividend growth without compromising liquidity.

Growth Trends And Dividend Policy

While revenue growth appears modest, Oricon’s focus on high-margin segments like mobile content and surveys supports steady earnings expansion. The company paid a dividend of JPY 36 per share, signaling a commitment to shareholder returns. Its payout ratio remains sustainable, aligning with its cash-rich position and conservative growth strategy.

Valuation And Market Expectations

At a market cap of JPY 10 billion, Oricon trades at a P/E of ~9.5x (based on FY 2024 EPS), suggesting undervaluation relative to sector averages. The beta of 1.07 indicates moderate market sensitivity, reflecting its niche focus and stable cash flows.

Strategic Advantages And Outlook

Oricon’s strategic edge lies in its specialized data services and entrenched brand in Japan’s entertainment analytics space. While competition from larger platforms persists, its curated content and survey expertise offer differentiation. The outlook remains stable, with potential upside from digital adoption trends and corporate demand for analytics.

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