investorscraft@gmail.com

Intrinsic ValueLY Corporation (4689.T)

Previous Close¥396.60
Intrinsic Value
Upside potential
Previous Close
¥396.60

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

LY Corporation operates as a diversified internet services conglomerate in Japan, structured around two core segments: Media and Commerce. The Media segment focuses on digital advertising, leveraging search-linked and display ads to monetize its extensive user base. The Commerce segment encompasses e-commerce platforms like Yahoo Auction! and Yahoo! Shopping, alongside logistics services through ASKUL Corp. and premium subscription offerings. The company also provides financial settlement services, enhancing its ecosystem's stickiness. LY Corp. holds a dominant position in Japan's digital landscape, competing with global tech giants while maintaining strong local relevance through tailored services. Its integrated approach—combining content, commerce, and payments—creates cross-selling opportunities and reinforces user engagement. However, it faces intensifying competition in e-commerce and advertising from both domestic and international players. The company's scale and brand recognition, anchored by the Yahoo! Japan legacy, provide a competitive moat, but growth depends on innovation and adaptability in a rapidly evolving sector.

Revenue Profitability And Efficiency

LY Corporation reported revenue of JPY 1.81 trillion for FY 2024, with net income of JPY 113.2 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 316.5 billion, underscoring robust cash generation. Capital expenditures of JPY 71 billion suggest disciplined investment, with free cash flow remaining healthy. The company’s profitability metrics indicate efficient cost management, though margins are tempered by competitive pressures in its core segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 15.04 highlights its earnings capacity, supported by a diversified revenue base. LY Corp. demonstrates capital efficiency through its ability to monetize its user base across advertising, e-commerce, and financial services. However, its high total debt of JPY 1.88 trillion relative to cash reserves (JPY 1.42 trillion) warrants monitoring, particularly in a rising interest rate environment.

Balance Sheet And Financial Health

LY Corporation’s balance sheet shows JPY 1.42 trillion in cash and equivalents against JPY 1.88 trillion in total debt, indicating a leveraged but liquid position. The company’s market capitalization of JPY 3.75 trillion suggests investor confidence in its ability to manage obligations. While the debt load is substantial, strong operating cash flow provides flexibility for debt servicing and strategic investments.

Growth Trends And Dividend Policy

LY Corp. has maintained a dividend payout of JPY 7 per share, reflecting a commitment to shareholder returns. Growth prospects hinge on expanding its e-commerce and fintech offerings, though top-line growth may face headwinds from market saturation. The company’s ability to innovate in digital services will be critical to sustaining long-term revenue and dividend growth.

Valuation And Market Expectations

With a beta of 0.545, LY Corp. exhibits lower volatility relative to the broader market, appealing to risk-averse investors. Its valuation reflects expectations of steady, albeit moderate, growth in Japan’s mature digital economy. Market sentiment appears balanced, pricing in both its entrenched market position and challenges from competitors.

Strategic Advantages And Outlook

LY Corporation benefits from its integrated ecosystem, combining media, commerce, and payments. Strategic advantages include brand loyalty and scale, but success will depend on navigating regulatory shifts and technological disruptions. The outlook remains cautiously optimistic, with growth likely driven by operational efficiency and targeted expansions in high-potential verticals.

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