investorscraft@gmail.com

Intrinsic ValueAsahi Broadcasting Group Holdings Corporation (9405.T)

Previous Close¥830.00
Intrinsic Value
Upside potential
Previous Close
¥830.00

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

Asahi Broadcasting Group Holdings Corporation operates as a diversified media conglomerate in Japan, primarily focused on television and radio broadcasting. The company generates revenue through advertising, content production, and licensing, while also expanding into ancillary businesses such as event management, digital content production, and real estate operations. Its core broadcasting segment includes live sports coverage, news programming, and entertainment content, leveraging its strong regional presence in Osaka. The firm has strategically diversified into non-media ventures like golf course management and corporate venture capital to mitigate cyclical advertising risks. Asahi Broadcasting holds a competitive position in Japan's fragmented media landscape, benefiting from its affiliation with the Asahi Shimbun network, though it faces intense competition from national broadcasters and digital platforms. Its multi-platform approach, combining traditional broadcasting with digital and event-based revenue streams, provides resilience in a rapidly evolving media environment.

Revenue Profitability And Efficiency

The company reported revenues of JPY 90.5 billion for FY2024, but faced challenges with a net loss of JPY 884 million, reflecting industry-wide pressures on traditional broadcasting margins. Operating cash flow remained positive at JPY 5.7 billion, demonstrating underlying business resilience. Capital expenditures of JPY 3.5 billion suggest ongoing investments in content and digital infrastructure, though profitability metrics like negative diluted EPS of JPY -21.17 indicate near-term headwinds.

Earnings Power And Capital Efficiency

Asahi Broadcasting's earnings power appears constrained by the structural shifts in media consumption, with its traditional broadcasting model facing secular challenges. The company maintains a diversified revenue base that includes more stable non-media operations, but capital efficiency metrics are pressured by the capital-intensive nature of content production and technological upgrades required in the broadcasting sector.

Balance Sheet And Financial Health

The balance sheet shows JPY 24.4 billion in cash against JPY 14.1 billion in total debt, indicating adequate liquidity. The conservative capital structure is reflected in the low beta of 0.193, though the recent net loss position warrants monitoring. The current cash position could support continued dividends and selective investments in digital transformation initiatives.

Growth Trends And Dividend Policy

While facing growth challenges in its core broadcasting segments, the company maintains a JPY 12 per share dividend, suggesting commitment to shareholder returns despite profitability pressures. The diversification into digital content and event management may provide future growth avenues, though these segments currently represent a small portion of overall revenues compared to traditional broadcasting operations.

Valuation And Market Expectations

With a market capitalization of JPY 27.6 billion, the company trades at approximately 0.3x revenue, reflecting market skepticism about growth prospects in traditional broadcasting. The low beta suggests investors view it as relatively defensive, though the negative earnings multiple indicates expectations for continued profitability challenges in the near term.

Strategic Advantages And Outlook

Asahi Broadcasting's key advantages include its strong regional brand, content library, and diversified revenue streams beyond pure advertising. The outlook remains cautious due to industry disruption, but its venture capital arm and digital initiatives could provide optionality. Success will depend on effectively balancing legacy operations with digital transformation while maintaining financial discipline.

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