investorscraft@gmail.com

Intrinsic ValueEnjin Co., Ltd. (7370.T)

Previous Close¥824.00
Intrinsic Value
Upside potential
Previous Close
¥824.00

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

Enjin Co., Ltd. operates in the advertising and public relations sector, specializing in PR support services tailored for corporations, managers, medical institutions, and doctors. The company’s core offerings include strategic PR services, direct branding solutions, and PR platform services, positioning it as a niche player in Japan’s competitive communication services landscape. Founded in 2006 and headquartered in Tokyo, Enjin leverages its expertise to help clients enhance their public image and stakeholder engagement through data-driven campaigns. The firm differentiates itself by focusing on high-touch, customized PR strategies rather than mass-market advertising, catering to clients who require specialized communication support. Its market position is reinforced by a deep understanding of Japan’s corporate and healthcare sectors, where reputation management is critical. While the company operates in a fragmented industry dominated by larger agencies, its targeted approach allows it to maintain steady demand from institutional clients seeking tailored solutions.

Revenue Profitability And Efficiency

Enjin reported revenue of ¥3.27 billion for FY 2024, with net income of ¥749 million, reflecting a healthy net margin of approximately 23%. The company’s diluted EPS stood at ¥104.43, demonstrating strong earnings power relative to its market capitalization. Operating cash flow was ¥256 million, though capital expenditures were minimal at -¥73 million, indicating capital-light operations and efficient cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high net margin and absence of debt, suggesting disciplined financial management. With no leverage and ¥3.54 billion in cash and equivalents, Enjin maintains a robust liquidity position, allowing flexibility for strategic investments or shareholder returns. The capital-light business model further enhances return on invested capital (ROIC), though specific ROIC figures are not disclosed.

Balance Sheet And Financial Health

Enjin’s balance sheet is notably strong, with zero debt and ¥3.54 billion in cash and equivalents, providing significant financial stability. The lack of leverage and substantial liquidity position the company to weather economic downturns or invest in growth initiatives without relying on external financing. Shareholders benefit from this conservative financial structure, which minimizes risk.

Growth Trends And Dividend Policy

While revenue growth trends are not explicitly detailed, the company’s profitability and cash reserves suggest sustainable operations. Enjin pays a dividend of ¥36.8 per share, reflecting a commitment to returning capital to shareholders. The payout ratio appears conservative, aligning with its low capital expenditure requirements and strong cash position.

Valuation And Market Expectations

With a market capitalization of ¥5.42 billion, Enjin trades at a P/E ratio of approximately 7.2x based on FY 2024 earnings, indicating modest market expectations. The beta of 0.82 suggests lower volatility compared to the broader market, appealing to risk-averse investors. Valuation metrics imply the market prices Enjin as a stable but slow-growth business.

Strategic Advantages And Outlook

Enjin’s strategic advantage lies in its specialized PR services and debt-free balance sheet, providing resilience in a competitive industry. The outlook remains stable, supported by recurring demand for corporate and healthcare PR in Japan. However, growth may depend on expanding service offerings or client diversification beyond its current niche.

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