investorscraft@gmail.com

Intrinsic ValueRetty Inc. (7356.T)

Previous Close¥148.00
Intrinsic Value
Upside potential
Previous Close
¥148.00

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

Retty Inc. operates a leading gourmet platform in Japan, specializing in restaurant and store discovery through its flagship service, Retty. The company serves as a digital intermediary, connecting users with dining options while monetizing through advertising and premium subscriptions. Positioned within the competitive Internet Content & Information sector, Retty differentiates itself with localized, user-generated reviews and a strong focus on Japan’s dense urban dining culture. Its platform benefits from network effects, as increased user engagement enhances data accuracy and merchant visibility. Despite competition from global players, Retty maintains relevance through deep regional expertise and partnerships with local businesses. The company’s asset-light model allows scalability, though monetization remains challenged by Japan’s fragmented food service industry and shifting consumer habits post-pandemic.

Revenue Profitability And Efficiency

Retty reported revenue of ¥1.56 billion for the period, reflecting its advertising-driven model. However, net income stood at a loss of ¥79.9 million, with diluted EPS of -¥5.37, indicating ongoing cost pressures. Operating cash flow was negative at ¥105.9 million, exacerbated by modest capital expenditures of ¥1.2 million. These metrics suggest the company is prioritizing growth over near-term profitability, with efficiency challenges in converting user engagement to sustainable earnings.

Earnings Power And Capital Efficiency

The negative net income and operating cash flow highlight Retty’s current lack of earnings power, likely due to high customer acquisition costs and platform investments. Capital efficiency appears constrained, as limited capex signals cautious spending. The company’s ability to scale monetization without proportional cost increases will be critical to improving returns, though its ¥660.3 million cash reserves provide a buffer for strategic pivots.

Balance Sheet And Financial Health

Retty’s balance sheet shows ¥660.3 million in cash against ¥596.3 million in total debt, implying a narrow liquidity cushion. The debt level is manageable but warrants monitoring given inconsistent cash generation. Absence of dividends aligns with its growth-stage profile, though the lack of shareholder returns may deter income-focused investors until profitability stabilizes.

Growth Trends And Dividend Policy

Retty’s growth is tied to Japan’s digital adoption and dining sector recovery, with revenue potential offset by persistent losses. The company has no dividend policy, reinvesting all resources into platform expansion. User base growth and merchant adoption will be key drivers, but macroeconomic headwinds in Japan’s service sector could delay breakeven.

Valuation And Market Expectations

At a market cap of ¥2.62 billion, Retty trades at ~1.7x revenue, reflecting modest expectations for a niche digital player. The beta of 0.847 suggests lower volatility than the broader market, possibly due to its localized focus. Investors likely await clearer monetization pathways before assigning higher multiples.

Strategic Advantages And Outlook

Retty’s deep integration into Japan’s dining ecosystem and user-centric data assets are strategic advantages. However, profitability hinges on scaling premium services and ad yield. The outlook remains cautious, with success dependent on execution in a competitive landscape. A pivot to higher-margin offerings or geographic expansion could redefine its trajectory.

Sources

Company filings, market data

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