investorscraft@gmail.com

Intrinsic ValueAlphaPolis Co., Ltd. (9467.T)

Previous Close¥1,557.00
Intrinsic Value
Upside potential
Previous Close
¥1,557.00

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

AlphaPolis Co., Ltd. operates at the intersection of digital content distribution and traditional publishing, primarily serving the Japanese market. The company specializes in light novels, cartoons, and general fiction, leveraging its Alphapolis platform to provide a digital hub for readers. This dual approach—combining print publishing with an online content platform—positions AlphaPolis as a niche player in Japan's competitive media landscape. Its focus on light novels and translated works caters to a dedicated fanbase, differentiating it from broader publishers. The company's revenue model relies on book sales, digital subscriptions, and advertising, with a growing emphasis on digital monetization. While smaller than industry giants, AlphaPolis benefits from its targeted content strategy and loyal audience, though it faces challenges from larger digital platforms and shifting consumer preferences toward multimedia entertainment.

Revenue Profitability And Efficiency

In FY 2024, AlphaPolis reported revenue of JPY 10.33 billion, with net income of JPY 1.40 billion, reflecting a healthy net margin of approximately 13.6%. Operating cash flow stood at JPY 1.25 billion, indicating efficient cash generation from core operations. Capital expenditures were minimal (JPY -64 million), suggesting a capital-light business model focused on content curation rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 144.83 underscores its earnings capability relative to its share count. With negligible debt (JPY 50 million) and high cash reserves (JPY 9.71 billion), AlphaPolis maintains strong capital efficiency, allowing flexibility for content acquisitions or platform enhancements without significant leverage risks.

Balance Sheet And Financial Health

AlphaPolis boasts a robust balance sheet, with cash and equivalents nearly 200 times its total debt. This conservative financial structure provides stability and optionality for strategic investments. The absence of substantial liabilities reinforces its low-risk profile, though the high cash balance may raise questions about optimal capital allocation.

Growth Trends And Dividend Policy

The company’s growth is tied to digital adoption and niche content demand, with a dividend payout of JPY 14 per share signaling a shareholder-friendly approach. However, its modest market cap (JPY 46 billion) and beta of 0.719 suggest lower volatility but also limited aggressive expansion compared to peers.

Valuation And Market Expectations

Trading at a P/E ratio derived from its JPY 144.83 EPS, AlphaPolis’ valuation reflects its steady but unspectacular growth trajectory. Investors likely price it as a stable, cash-generative business with niche appeal rather than a high-growth disruptor.

Strategic Advantages And Outlook

AlphaPolis’ strength lies in its curated content library and hybrid publishing model, but its long-term success depends on scaling digital monetization and fending off competition from larger platforms. The outlook remains cautiously optimistic, hinging on its ability to deepen engagement within its core audience while exploring new content verticals.

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