investorscraft@gmail.com

Intrinsic ValueNippon Television Holdings, Inc. (9404.T)

Previous Close¥3,714.00
Intrinsic Value
Upside potential
Previous Close
¥3,714.00

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

Nippon Television Holdings, Inc. is a leading Japanese media and content company with a diversified portfolio spanning broadcasting, digital media, and entertainment services. The company generates revenue through program production, digital broadcasting, technical services, and event management, while also monetizing intellectual property through music publishing, merchandising, and e-commerce. Its operations extend to niche segments like fitness clubs, insurance agencies, and museums, reflecting a vertically integrated approach to content creation and distribution. As a key player in Japan's Communication Services sector, Nippon Television leverages its strong brand and production capabilities to maintain a competitive edge in a rapidly evolving media landscape. The company's strategic focus on digital transformation, including VOD platforms and live streaming, positions it to capitalize on shifting consumer preferences. Its involvement in esports, influencer networks, and animation production further diversifies its revenue streams and enhances its market relevance.

Revenue Profitability And Efficiency

Nippon Television reported revenue of JPY 423.5 billion for FY 2024, with net income of JPY 34.7 billion, reflecting a net margin of approximately 8.2%. Operating cash flow stood at JPY 44.7 billion, while capital expenditures were JPY -9.3 billion, indicating disciplined investment in content and technology. The company's diluted EPS of JPY 136.41 demonstrates steady earnings generation.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified revenue streams and efficient content production capabilities. With a beta of 0.034, Nippon Television exhibits low volatility relative to the market, suggesting stable cash flows. Its ability to monetize intellectual property across multiple platforms enhances capital efficiency, though further details on ROIC would provide deeper insight.

Balance Sheet And Financial Health

Nippon Television maintains a strong balance sheet with JPY 113 billion in cash and equivalents, against total debt of JPY 13.2 billion, indicating robust liquidity. The low debt-to-equity ratio reflects conservative financial management, supporting the company's ability to navigate industry disruptions and invest in growth initiatives.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's focus on digital platforms and content diversification suggests potential for incremental revenue expansion. Nippon Television pays a dividend of JPY 40 per share, reflecting a commitment to shareholder returns, though the payout ratio would require further analysis to assess sustainability.

Valuation And Market Expectations

With a market capitalization of JPY 812.7 billion, the company trades at approximately 1.9x revenue and 23.5x net income, based on FY 2024 figures. These multiples reflect investor confidence in its stable cash flows and market position, though comparisons with peers would provide additional context.

Strategic Advantages And Outlook

Nippon Television's strategic advantages include its strong brand, diversified content portfolio, and early moves into digital streaming. The outlook remains stable, supported by Japan's robust media consumption, though competition from global streaming platforms and demographic shifts pose long-term challenges. The company's ability to adapt its traditional broadcasting strengths to digital formats will be critical.

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