investorscraft@gmail.com

Intrinsic ValueToho Co., Ltd. (9602.T)

Previous Close¥7,877.00
Intrinsic Value
Upside potential
Previous Close
¥7,877.00

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

Toho Co., Ltd. is a dominant player in Japan's entertainment industry, operating across motion pictures, theatrical productions, and real estate. The company generates revenue through film production, distribution, and licensing, alongside stage performances and property leasing. Its diversified portfolio includes television programming, merchandising rights, and video software, reinforcing its integrated approach to content creation and monetization. Toho holds a strong market position, benefiting from its long-standing brand recognition and strategic partnerships in Japan's competitive entertainment sector. The company's real estate segment provides stable cash flows, complementing its cyclical entertainment operations. Toho's ability to leverage intellectual property across multiple platforms enhances its revenue resilience and growth potential in a rapidly evolving media landscape.

Revenue Profitability And Efficiency

Toho reported revenue of JPY 313.2 billion for FY 2025, with net income of JPY 43.4 billion, reflecting a net margin of approximately 13.8%. The company's operating cash flow stood at JPY 51.6 billion, indicating robust cash generation. Capital expenditures of JPY 32.5 billion suggest ongoing investments in content production and infrastructure, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Toho's diluted EPS of JPY 254.75 underscores its earnings strength, supported by efficient capital allocation. The company's low beta of 0.297 indicates relatively stable earnings compared to the broader market. Its ability to monetize intellectual property across films, stage productions, and merchandising enhances return on invested capital.

Balance Sheet And Financial Health

Toho maintains a solid balance sheet with JPY 42.9 billion in cash and equivalents and minimal total debt of JPY 1.9 billion. This conservative leverage profile provides financial flexibility. The company's strong liquidity position supports its dividend payments and reinvestment needs.

Growth Trends And Dividend Policy

Toho's growth is driven by its diversified entertainment portfolio and real estate operations. The company paid a dividend of JPY 85 per share, reflecting a commitment to shareholder returns. Its ability to adapt to digital content trends positions it for sustained growth in Japan's evolving media landscape.

Valuation And Market Expectations

With a market capitalization of JPY 1.26 trillion, Toho trades at a premium, reflecting its market leadership and stable cash flows. Investors likely value its integrated business model and strong brand equity in Japan's entertainment sector.

Strategic Advantages And Outlook

Toho's strategic advantages include its vertically integrated operations, iconic IP library, and real estate assets. The company is well-positioned to capitalize on Japan's growing demand for domestic content. Its focus on high-quality productions and diversified revenue streams supports a positive long-term outlook.

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