Subscribe

Broadmedia Corporation (4347.T)

JPY1,781.00 -39.00 (-2.14%)
JP JPX Communication Services Entertainment
Address Aoyama Tower Place 107-0052
Tokyo, JP
CEO Taro Hashimoto
IPO 2002-03-19
ISIN JP3268830001

Explore sections of this company profile

Description

Broadmedia Corporation, a Tokyo-based company established in 1973, specializes in information technology and content distribution throughout Japan, operating through five distinct business segments. The Studio/Contents division focuses on the production and distribution of feature films, sales of physical media such as DVDs and Blu-ray discs, licensing of television broadcasting rights, and creating supplementary video and audio content like subtitles, dubbing, trailers, and promotional advertisements. This segment also manages several digital entertainment platforms, including Crank In!, Crank In! Trend, the video content service Crank In! Video, and the digital comic platform Crank In! Comic. The Broadcasting segment is involved in program production and distribution, notably offering the Fishing Vision VOD (Video on Demand) service. Within the Technology segment, Broadmedia provides a wide array of services. These include content delivery networks (CDN), robust security solutions, online import services for commercial materials (CM online), electronic delivery for digital cinema, and cloud gaming platforms and applications. Additionally, this segment supplies internet access for hotel guest rooms and conference facilities, equipment monitoring and maintenance, private network solutions, AI-driven offerings, and software development. The Education segment oversees online, credit-based high schools that provide diverse courses, such as eSports, entertainment, and beauty care. It also offers Japanese language education programs specifically designed for non-Japanese speakers. Finally, the Others segment encompasses the management of CYCLOPS athlete gaming, a professional eSports team, alongside broader eSports industry promotion. This segment also sells communication products to various communication carriers.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,781.00 -39.00 (-2.14%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
14.3K
Beta
0.10
Float Shares
5.96M
Free Float %
83.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.57% -2.04% -10.63% -0.47% +24.91% +1.88% +28.64% +53.86% +157.44% +109.01% -4.15%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,781.00
DCF (Unlevered) 5,519.11 +209.9%
DCF (Levered) 8,576.86 +381.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.88
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +1.7% Q1'26: +9.9% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    +134.2% Q1'26: +17.3% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +2.6% Q1'26: +27.5% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    +6.7% Q1'26: +9.4% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    +73.7% Q1'26: +118.9% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    -0.4% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.72× Q1'26: 0.52× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.11) × ERP
WACC = 93% × Ke + 7% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,434.53 Current price: 1,781.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
11.92B
est: 13.00B (-8.3%)
12.12B
est: 13.80B (-12.2%)
12.34B
est: 12.22B (+1.0%)
13.02B
est: 13.05B (-0.2%)
14.18B
est: 14.18B (0.0%)
15.53B
est: 15.60B (-0.4%)
15.75B
15.75B – 15.75B
+1.0% YoY
17.00B
17.00B – 17.00B
+7.9% YoY
18.35B
18.35B – 18.35B
+7.9% YoY
19.70B
19.70B – 19.70B
+7.4% YoY
20.95B
20.95B – 20.95B
+6.3% YoY
EBITDA
-630.06M
est: 1.04B (-160.8%)
581.17M
est: 1.10B (-47.1%)
1.12B
est: 973.58M (+14.8%)
1.29B
est: 1.04B (+23.9%)
1.17B
est: 1.16B (+0.8%)
1.05B
est: 1.32B (-20.3%)
1.33B
1.33B – 1.33B
+1.0% YoY
1.44B
1.44B – 1.44B
+7.9% YoY
1.56B
1.56B – 1.56B
+7.9% YoY
1.67B
1.67B – 1.67B
+7.4% YoY
1.78B
1.78B – 1.78B
+6.3% YoY
EBIT
-1.15B
est: 772.62M (-248.5%)
71.49M
est: 820.17M (-91.3%)
891.87M
est: 726.26M (+22.8%)
1.05B
est: 775.59M (+35.9%)
884.98M
est: 871.22M (+1.6%)
720.63M
est: 1.03B (-29.9%)
1.04B
1.04B – 1.04B
+1.0% YoY
1.12B
1.12B – 1.12B
+7.9% YoY
1.21B
1.21B – 1.21B
+7.9% YoY
1.30B
1.30B – 1.30B
+7.4% YoY
1.38B
1.38B – 1.38B
+6.3% YoY
Net Income
-2.58B
est: -930.09M (-177.5%)
-1.08B
est: -600.98M (-80.1%)
1.01B
est: 824.92M (+22.6%)
1.11B
est: 839.22M (+32.3%)
680.12M
est: 619.58M (+9.8%)
335.27M
est: 399.80M (-16.1%)
769.67M
769.67M – 769.67M
+92.5% YoY
870.16M
870.16M – 870.16M
+13.1% YoY
1.02B
1.02B – 1.02B
+17.2% YoY
1.31B
1.31B – 1.31B
+28.5% YoY
1.42B
1.42B – 1.42B
+8.4% YoY
SGA
3.97B
est: 4.20B (-5.4%)
3.65B
est: 4.46B (-18.2%)
3.75B
est: 3.95B (-4.9%)
3.97B
est: 4.22B (-5.8%)
4.79B
est: 4.58B (+4.6%)
5.34B
est: 5.02B (+6.4%)
5.07B
5.07B – 5.07B
+1.0% YoY
5.47B
5.47B – 5.47B
+7.9% YoY
5.90B
5.90B – 5.90B
+7.9% YoY
6.34B
6.34B – 6.34B
+7.4% YoY
6.74B
6.74B – 6.74B
+6.3% YoY
EPS
-392.00
est: -130.00 (-201.5%)
-159.00
est: -84.00 (-89.3%)
133.12
est: 115.30 (+15.5%)
150.67
est: 117.30 (+28.4%)
93.50
est: 86.60 (+8.0%)
46.86
est: 56.10 (-16.5%)
108.00
108.00 – 108.00
+92.5% YoY
122.10
122.10 – 122.10
+13.1% YoY
143.10
143.10 – 143.10
+17.2% YoY
183.90
183.90 – 183.90
+28.5% YoY
199.30
199.30 – 199.30
+8.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-08 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-07 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-01 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-27 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
692.51M
OE per share TTM
97.19
Owner's Yield
4.49%
Maintenance CapEx ratio
8.10%
Maint CapEx / Avg PPE
5.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Core Equity 2 ETF DFIC 0.00% 28.2K 0.22%
2 Dimensional - International Small Cap ETF DFIS 0.00% 6.8K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 12.5K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.35M
Shares Outstanding
7.13M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akito Nakatani Executive Officer & GM of Accounting Department - Business Management Headquarters
Hideaki Oshio Chief Financial Officer, Executive Officer, GM of Business Management Division & Director male
Osami Kimura Executive Officer, GM of Education Services Division & Director female
Shuichi Tsutsumi Executive Officer & GM of Studio Production Headquarters male
Taro Hashimoto Chief Executive Officer, President & Chairman male
Toshihito Kubo Executive Officer, GM of Technical Service Division & Executive Director male
Yasutaka Shimamura Director and Broadcasting & Business Strategy Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits