investorscraft@gmail.com

Intrinsic ValueZoom Corporation (6694.T)

Previous Close¥653.00
Intrinsic Value
Upside potential
Previous Close
¥653.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zoom Corporation operates in the consumer electronics sector, specializing in the development and sale of electronic musical devices. The company’s product portfolio includes handy audio recorders, digital mixers, professional field recorders, microphones, and vocal processors, catering to both amateur and professional musicians. Its brands, Mogar and HookUp, extend its reach into podcasting accessories and lifestyle merchandise, diversifying revenue streams beyond core audio equipment. Positioned in a niche yet competitive market, Zoom leverages its long-standing expertise since 1983 to maintain relevance in Japan and international markets. The company’s focus on portable, high-quality recording devices aligns with growing demand for content creation tools, though it faces stiff competition from global audio giants. Its Tokyo headquarters and localized R&D likely provide agility in product innovation, but scalability remains a challenge given its modest market capitalization.

Revenue Profitability And Efficiency

Zoom Corporation reported revenue of JPY 18.1 billion for FY 2024, with net income of JPY 40.9 million, reflecting thin margins in a competitive industry. Operating cash flow stood at JPY 584.6 million, supported by disciplined working capital management. Capital expenditures of JPY -203 million indicate restrained investment, possibly prioritizing operational efficiency over aggressive expansion. The diluted EPS of JPY 9.21 underscores modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing just 0.2% of revenue. Operating cash flow covers interest obligations comfortably, but the JPY 8.2 billion total debt load suggests leveraged operations. The absence of significant capex signals a focus on maintaining existing assets rather than scaling production capacity, which may limit future growth unless paired with higher-margin innovations.

Balance Sheet And Financial Health

Zoom’s balance sheet shows JPY 3.3 billion in cash against JPY 8.2 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, though operating cash flow provides some coverage. Liquidity is supported by cash reserves, but the high debt burden could constrain financial flexibility, especially in a rising interest rate environment or demand downturn.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by minimal net income expansion. The company pays a dividend of JPY 31 per share, reflecting a commitment to shareholder returns despite modest profitability. However, the payout ratio is high relative to earnings, suggesting limited room for dividend growth without improved profitability or debt reduction.

Valuation And Market Expectations

With a market cap of JPY 2.8 billion, Zoom trades at a low earnings multiple, reflecting market skepticism about its growth prospects. The beta of 0.009 indicates minimal correlation to broader market movements, typical for niche electronics firms. Investors likely price in challenges from competition and debt, demanding clearer pathways to margin improvement.

Strategic Advantages And Outlook

Zoom’s strategic advantages lie in its specialized product lineup and brand legacy in audio recording. However, the outlook remains cautious due to thin margins and high leverage. Success hinges on innovating higher-margin products or expanding into adjacent markets like software solutions. Macro trends favoring content creation could benefit Zoom, but execution risks and competitive pressures persist.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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