investorscraft@gmail.com

Intrinsic ValueJAPAN Creative Platform Group Co., Ltd. (7814.T)

Previous Close¥751.00
Intrinsic Value
Upside potential
Previous Close
¥751.00

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

JAPAN Creative Platform Group Co., Ltd. operates at the intersection of digital content creation and industrial printing, serving diverse sectors from entertainment to commercial packaging. The company’s core revenue streams stem from 3DCG/digital content production, system development, and value-added printing services, complemented by niche offerings like novelty production and stationery sales. Its integrated approach—combining creative digital solutions with traditional printing—positions it uniquely in Japan’s specialty business services sector. With capabilities spanning advertising, marketing support, and metal processing, the firm caters to B2B clients seeking end-to-end creative and logistical solutions. Its Tokyo headquarters and longstanding presence since 1972 underscore its established market foothold, though competition from pure-play digital agencies and industrial printers necessitates continuous innovation. The group’s diversification into capsule toys and polyethylene products reflects adaptability to evolving consumer trends, though its reliance on Japan’s domestic market may limit scalability compared to global peers.

Revenue Profitability And Efficiency

The company reported revenue of ¥80.1 billion for FY2024, with net income of ¥2.87 billion, translating to a diluted EPS of ¥58.91. Operating cash flow stood at ¥6.73 billion, against capital expenditures of ¥1.57 billion, indicating moderate reinvestment needs. The net margin of approximately 3.6% suggests tight cost control in a competitive industry, though further efficiency gains could enhance profitability.

Earnings Power And Capital Efficiency

JAPAN Creative Platform demonstrates steady earnings power, supported by its diversified service portfolio. The capital expenditure-to-operating cash flow ratio of 23.3% reflects prudent allocation, but higher debt levels (¥42.98 billion) relative to cash (¥12.24 billion) may constrain financial flexibility. The beta of 0.274 indicates lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

The balance sheet shows ¥12.24 billion in cash against ¥42.98 billion in total debt, signaling leveraged positioning. While the debt load is substantial, the company’s stable cash flow generation and ¥24.68 billion market cap provide a buffer. Investors should monitor debt servicing capabilities, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth appears modest, with the dividend payout of ¥13.25 per share reflecting a conservative policy. The lack of explicit revenue growth metrics suggests reliance on operational efficiency rather than top-line expansion. Diversification into niche segments like capsule toys could drive incremental growth, but scalability remains untested.

Valuation And Market Expectations

At a market cap of ¥24.68 billion, the stock trades at a P/E of approximately 8.6x (based on diluted EPS), below the sector median, possibly reflecting market skepticism about long-term growth or debt concerns. The low beta implies muted expectations for outsized returns, aligning with its stable but unspectacular profile.

Strategic Advantages And Outlook

The company’s hybrid digital-physical model offers resilience against sector-specific downturns, while its entrenched client relationships in Japan provide a steady revenue base. However, reliance on domestic demand and high leverage pose risks. Strategic initiatives to expand higher-margin digital services or international partnerships could redefine its trajectory, though execution risks remain.

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