investorscraft@gmail.com

Intrinsic ValueCapcom Co., Ltd. (9697.T)

Previous Close¥3,936.00
Intrinsic Value
Upside potential
Previous Close
¥3,936.00

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

Capcom Co., Ltd. is a leading player in the global electronic gaming and multimedia industry, renowned for its iconic franchises such as Resident Evil, Street Fighter, and Monster Hunter. The company operates across four segments: Digital Contents, Arcade Operations, Amusement Equipments, and Other Businesses. Its core revenue model hinges on the development and sale of packaged and digital game content for consoles, PCs, and mobile platforms, supplemented by arcade operations and licensing. Capcom has carved a niche in the gaming sector by leveraging its strong intellectual property portfolio and maintaining a balance between legacy titles and new releases. The company’s strategic focus on high-quality, story-driven games has solidified its reputation among gamers worldwide. Additionally, its Plaza Capcom amusement facilities and esports initiatives diversify revenue streams while reinforcing brand engagement. Capcom’s market position is bolstered by its ability to adapt to digital distribution trends, ensuring sustained relevance in a competitive and rapidly evolving industry.

Revenue Profitability And Efficiency

Capcom reported revenue of JPY 152.4 billion for FY 2024, with net income reaching JPY 43.4 billion, reflecting a robust profit margin. The company’s operating cash flow stood at JPY 36.9 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at JPY 4.8 billion, suggesting disciplined investment in growth initiatives. These metrics underscore Capcom’s ability to monetize its intellectual property effectively while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Capcom’s diluted EPS of JPY 103.71 highlights its strong earnings power, driven by high-margin digital sales and prudent cost management. The company’s capital efficiency is evident in its ability to generate significant cash flows relative to its capital investments. With a beta of 0.497, Capcom exhibits lower volatility compared to the broader market, appealing to risk-averse investors seeking stable returns in the gaming sector.

Balance Sheet And Financial Health

Capcom maintains a solid balance sheet, with cash and equivalents totaling JPY 125.2 billion and total debt of JPY 12.2 billion, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments, share buybacks, or dividend increases. The company’s low leverage and ample cash reserves underscore its financial stability and capacity to weather industry fluctuations.

Growth Trends And Dividend Policy

Capcom has demonstrated consistent growth, driven by successful game releases and expansion into digital distribution. The company’s dividend per share of JPY 40 reflects a commitment to returning capital to shareholders, supported by its strong cash flow generation. Future growth is likely to be fueled by new title launches, remasters of classic games, and potential expansion in esports and licensing opportunities.

Valuation And Market Expectations

With a market capitalization of JPY 1.74 trillion, Capcom trades at a premium, reflecting investor confidence in its IP portfolio and growth prospects. The company’s valuation is supported by its strong profitability, cash flow generation, and strategic positioning in the gaming industry. Market expectations are high for continued success in monetizing existing franchises and exploring new revenue streams.

Strategic Advantages And Outlook

Capcom’s strategic advantages lie in its iconic IP, strong brand loyalty, and adaptability to digital trends. The company is well-positioned to capitalize on the growing demand for high-quality gaming content, both in established and emerging markets. The outlook remains positive, with potential upside from new game releases, esports initiatives, and licensing deals. However, competition and rapid technological changes pose ongoing challenges.

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