investorscraft@gmail.com

Intrinsic ValueGamecard-Joyco Holdings,Inc. (6249.T)

Previous Close¥3,005.00
Intrinsic Value
Upside potential
Previous Close
¥3,005.00

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

Gamecard-Joyco Holdings, Inc. operates in the Japanese prepaid gaming card industry, specializing in the issuance and distribution of prepaid cards for gaming and entertainment applications. The company’s core revenue model revolves around the sale of these cards, which serve as a convenient payment method for arcades, gaming centers, and digital platforms. Additionally, it provides prepaid system equipment, including planning, development, and maintenance services, creating a recurring revenue stream from both hardware and software solutions. Positioned as a niche player in the Business Equipment & Supplies sector, Gamecard-Joyco leverages its long-standing industry presence since 1988 to maintain stable relationships with gaming operators. Its market position is reinforced by Japan’s robust gaming culture, though it faces competition from digital payment alternatives. The company’s focus on prepaid systems differentiates it from broader financial service providers, allowing it to cater specifically to the gaming ecosystem.

Revenue Profitability And Efficiency

In FY 2024, Gamecard-Joyco reported revenue of ¥36.29 billion, with net income reaching ¥7.55 billion, reflecting a strong profitability margin. The company’s operating cash flow stood at ¥6.20 billion, supported by efficient operations and modest capital expenditures of ¥251 million. This indicates disciplined cost management and a focus on high-margin prepaid card sales.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥526.54 underscores its earnings power, driven by its asset-light business model. With minimal debt (¥453 million) and substantial cash reserves (¥13.54 billion), Gamecard-Joyco demonstrates capital efficiency, reinvesting selectively while maintaining financial flexibility.

Balance Sheet And Financial Health

Gamecard-Joyco maintains a robust balance sheet, with cash and equivalents covering its total debt multiple times over. The low leverage ratio and healthy liquidity position suggest strong financial health, reducing operational risks even in a competitive market.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s gaming industry trends, with steady demand for prepaid cards. A dividend per share of ¥80 reflects a commitment to shareholder returns, though growth opportunities may be limited by market saturation and digital payment adoption.

Valuation And Market Expectations

With a market cap of ¥31.47 billion and a beta of 0.141, Gamecard-Joyco is perceived as a low-volatility stock. Investors likely value its stable cash flows and niche market position, though long-term growth prospects remain cautious due to industry shifts.

Strategic Advantages And Outlook

Gamecard-Joyco’s strategic advantage lies in its specialized focus and established industry relationships. However, the rise of digital payments poses a challenge. The outlook depends on its ability to adapt to evolving payment preferences while maintaining profitability in its core business.

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