investorscraft@gmail.com

Intrinsic ValueSpace Shower Skiyaki Holdings Inc. (4838.T)

Previous Close¥796.00
Intrinsic Value
Upside potential
Previous Close
¥796.00

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

Space Shower Skiyaki Holdings Inc. operates as a diversified music entertainment company in Japan, focusing on media, content creation, and live events. Its core revenue streams include artist management, digital music distribution, video production, and live house operations, supported by its ownership of music channels. The company’s integrated approach allows it to monetize both digital and physical entertainment experiences, catering to Japan’s robust music industry. Positioned as a niche player, it competes with larger entertainment conglomerates by leveraging its specialized expertise in indie and alternative music scenes. Its rebranding in 2024 to Space Shower Skiyaki Holdings reflects a strategic shift toward consolidating its holdings and expanding its market influence. The company’s strong foothold in live events and digital distribution provides resilience against industry shifts toward streaming dominance.

Revenue Profitability And Efficiency

The company reported revenue of JPY 16.4 billion for FY 2024, with net income of JPY 280 million, reflecting modest profitability in a competitive sector. Operating cash flow stood at JPY 1.16 billion, indicating healthy liquidity, while capital expenditures were minimal at JPY -145 million, suggesting a lean operational model. The diluted EPS of JPY 33.41 underscores stable earnings per share despite sector-wide margin pressures.

Earnings Power And Capital Efficiency

Space Shower Skiyaki demonstrates moderate earnings power, with its net income margin at approximately 1.7%. The company’s capital efficiency is supported by low debt levels (JPY 1.8 million) and a cash reserve of JPY 3.1 billion, providing flexibility for strategic investments or content acquisitions. Its ability to generate positive operating cash flow highlights sustainable core operations.

Balance Sheet And Financial Health

The balance sheet remains robust, with cash and equivalents covering liabilities multiple times over. Total debt is negligible, indicating minimal leverage risk. The company’s financial health is further reinforced by its ability to self-fund operations, as evidenced by its strong cash position and minimal reliance on external financing.

Growth Trends And Dividend Policy

Growth appears steady but not explosive, with revenue stability offsetting margin pressures. The company maintains a shareholder-friendly dividend policy, distributing JPY 32 per share, reflecting a commitment to returning capital despite its growth-focused reinvestment needs. Future expansion may hinge on scaling digital distribution and live event monetization.

Valuation And Market Expectations

With a market cap of JPY 9.1 billion, the company trades at a modest valuation, likely reflecting its niche positioning and moderate growth prospects. The low beta of 0.433 suggests relative insulation from broader market volatility, appealing to risk-averse investors seeking exposure to Japan’s entertainment sector.

Strategic Advantages And Outlook

Space Shower Skiyaki’s strategic advantages lie in its integrated entertainment ecosystem and strong indie music niche. The outlook remains cautiously optimistic, with potential growth driven by digital expansion and live event recovery post-pandemic. However, competition from global streaming platforms and larger domestic players poses ongoing challenges.

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