investorscraft@gmail.com

Intrinsic ValueImpress Holdings, Inc. (9479.T)

Previous Close¥207.00
Intrinsic Value
Upside potential
Previous Close
¥207.00

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

Impress Holdings, Inc. operates as a diversified content provider in Japan, specializing in print and digital media across IT, music, design, and nature. The company generates revenue through magazine and book sales, e-books, and digital platforms, including electronic comics and e-commerce solutions. Its business model integrates traditional publishing with modern digital distribution, catering to both consumer and corporate clients through targeted media services and website production. Impress Holdings holds a niche position in Japan's competitive publishing sector, leveraging its expertise in specialized content to maintain relevance amid industry digitization. While facing challenges from declining print demand, the company has strategically expanded into digital platforms, including SP/PR tools for businesses and local governments, diversifying its revenue streams. Its focus on IT and design content provides a defensible market position, though broader sector headwinds persist.

Revenue Profitability And Efficiency

Impress Holdings reported revenue of JPY 14.47 billion for FY 2024, but profitability was strained, with a net loss of JPY 1.04 billion and negative operating cash flow of JPY 513 million. The diluted EPS of -JPY 30.64 reflects operational challenges, likely tied to declining print media demand and digital transition costs. Capital expenditures were modest at JPY 56 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak near-term earnings power, though its cash position of JPY 4.91 billion provides liquidity. The low beta (0.284) suggests relative stability, but profitability recovery hinges on successful digital monetization and cost restructuring.

Balance Sheet And Financial Health

Impress Holdings maintains a strong liquidity position with JPY 4.91 billion in cash against minimal total debt of JPY 522 million, indicating low leverage risk. However, negative cash flow raises sustainability concerns if losses persist. The balance sheet remains resilient for now, supported by ample cash reserves.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue contraction and losses overshadowing digital initiatives. The company paid a dividend of JPY 4 per share, signaling commitment to shareholders despite financial strain. Future dividend sustainability depends on profitability improvements.

Valuation And Market Expectations

With a market cap of JPY 5.97 billion, the stock trades at depressed multiples, reflecting skepticism over turnaround prospects. The low beta implies muted volatility, but investor confidence hinges on digital segment traction.

Strategic Advantages And Outlook

Impress Holdings’ niche expertise in IT and design content provides a competitive edge, but secular print declines pose structural risks. Success depends on scaling digital platforms and optimizing costs. The outlook remains cautious pending clearer signs of profitability recovery.

Sources

Company filings, Bloomberg

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