investorscraft@gmail.com

Intrinsic ValueFines inc. (5125.T)

Previous Close¥759.00
Intrinsic Value
Upside potential
Previous Close
¥759.00

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

Fines Inc. operates in the digital media and entertainment sector, specializing in video production, streaming, and cloud-based distribution services tailored for enterprises and sole proprietors. The company’s core revenue model revolves around providing end-to-end video solutions, including production, digital advertising, and consulting services for digital transformation. Its offerings span video cloud platforms, reservation systems, and promotional tools designed to enhance sales activities, positioning it as a niche player in Japan’s digital content ecosystem. Fines Inc. differentiates itself through integrated services that combine creative production with technological infrastructure, catering to businesses seeking to leverage video for marketing and operational efficiency. While the company operates in a competitive space dominated by larger media conglomerates, its focus on SME clients and localized solutions provides a defensible market position. The shift toward digital transformation in corporate communications further supports demand for its services, though scalability remains a challenge given its modest market capitalization.

Revenue Profitability And Efficiency

Fines Inc. reported revenue of JPY 2.76 billion for FY 2024, with net income of JPY 238.9 million, reflecting a net margin of approximately 8.7%. Operating cash flow stood at JPY 151.3 million, though capital expenditures of JPY -143.3 million indicate ongoing investments in technology. The absence of debt and a cash reserve of JPY 1.76 billion underscore a conservative financial approach.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 50.92 highlights modest but stable earnings power. With zero debt and no dividend obligations, Fines Inc. retains flexibility to reinvest in growth or maintain liquidity. However, the low beta (0.15) suggests limited correlation to broader market movements, potentially reflecting its niche focus.

Balance Sheet And Financial Health

Fines Inc. maintains a robust balance sheet with JPY 1.76 billion in cash and no debt, signaling strong liquidity and low financial risk. The lack of leverage and positive net income support financial stability, though the minimal capital expenditures relative to cash reserves may indicate cautious growth spending.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on digital transformation services aligns with broader industry tailwinds. Fines Inc. does not pay dividends, opting to retain earnings for operational or strategic needs. Its JPY 2.3 billion market capitalization suggests modest investor expectations for near-term expansion.

Valuation And Market Expectations

Trading at a market cap of JPY 2.3 billion, Fines Inc. is valued at approximately 0.83x revenue, reflecting its small-cap status and niche market position. The low beta implies limited volatility, but also potentially subdued investor interest in the absence of aggressive growth catalysts.

Strategic Advantages And Outlook

Fines Inc. benefits from its specialized video services and debt-free structure, but its growth prospects depend on scaling its client base and technological offerings. The company’s outlook is tied to corporate demand for digital content solutions, though competition and macroeconomic factors in Japan’s SME sector pose risks.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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