Previous Close | ¥208.00 |
Intrinsic Value | ¥151.22 |
Upside potential | -27% |
Data is not available at this time.
GameWith Inc. operates in Japan's electronic gaming and multimedia sector, providing specialized digital services for gamers. The company's core revenue model revolves around its flagship platform, GameWith, which offers game guides, reviews, and community engagement tools. By aggregating user-generated content and expert insights, the platform serves as a hub for gamers seeking strategic advice and social interaction, positioning itself as a niche leader in Japan's competitive gaming information market. GameWith differentiates itself through a combination of curated content and interactive features, including video streaming and community forums. While the company primarily monetizes through advertising and partnerships, its reliance on user engagement presents both opportunities and risks in a rapidly evolving industry. The platform's focus on mobile and online gaming aligns with Japan's dominant gaming trends, though competition from global platforms and shifting user preferences remain key challenges.
GameWith reported revenue of ¥3.50 billion for FY 2024, though it recorded a net loss of ¥348 million, reflecting margin pressures. Operating cash flow of ¥141 million suggests some operational resilience, but negative EPS of -¥19.57 highlights profitability challenges. Capital expenditures were minimal at ¥-9.2 million, indicating a lean asset-light model typical of digital content platforms.
The company's negative net income and diluted EPS underscore weak earnings power in the current fiscal year. However, its ¥2.83 billion cash position and modest debt of ¥303 million provide liquidity to navigate short-term headwinds. The absence of significant capex suggests capital allocation is focused on sustaining rather than expanding operations.
GameWith maintains a robust liquidity profile with ¥2.83 billion in cash and equivalents, outweighing its ¥303 million total debt. The debt-free balance sheet and high cash reserves offer financial flexibility, though persistent losses could erode this advantage if not addressed. No dividend payouts align with its current reinvestment needs.
Top-line growth appears stagnant amid profitability challenges, with no dividend distributions reflecting a focus on preserving capital. The company's beta of 0.68 suggests lower volatility than the broader market, but its niche market position may limit scalability without diversification or international expansion.
At a market cap of ¥3.27 billion, the stock trades at ~0.93x revenue, reflecting muted expectations given its recent losses. Investors likely await clearer monetization pathways or operational turnaround before assigning higher multiples in Japan's crowded gaming ecosystem.
GameWith's deep community engagement and localized content provide defensibility in Japan's gaming sector. However, its outlook depends on improving monetization of its user base and adapting to industry shifts like AI-driven game guides. Near-term challenges persist, but its strong cash position offers runway for strategic pivots.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |