Broadmedia Corporation

4347 ブロードメディア株式会社

Entertainment · Standard · TSE: Disclosed

PRICE: ¥1,606 · MKT CAP: ¥11.4B · P/E: 14.6x · P/B: 2.26x · DIV YIELD: 3.1%

PRICE — 5Y

Characteristics & Business Summary

Broadmedia Corporation engages in information technology and content distribution business in Japan. It operates through Media Content, Studio Production, Broadcasting, Technology, Education, and Others segments. The Media Content operates Crank In!, an...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Net Sales	10,991	12,340	13,023	14,179	15,534	15,795	14,500
Operating Profit	479	877	1,037	870	707	1,063	1,100
Ordinary Profit	477	935	1,079	911	720	1,097	—
Net Profit	151	1,011	1,110	680	335	782	890
EPS	¥2	¥137	¥153	¥93	¥47	¥110	—
DPS	¥0	¥25	¥30	¥33	¥50	¥0	—

Balance Sheet & Valuation Highlights

Total Assets ¥10B

Net Assets (Equity) ¥5B

Equity Ratio 51.9%

ROE (Return on Equity) 15.5%

Cash & Equivalents ¥5B

Interest-Bearing Debt ¥1B

Capital Expenditure (CapEx) —

Depreciation & Amort. ¥0B

Major Shareholders

1. エイブイアイジャパンオポチュニティートラストピーエルシー (常任代理人株式会社みずほ銀行決済営業部) 11.8%
2. NIPPON ACTIVE VALUE FUND PLC 10.3%
3. Goldman Sachs 9.4%
4. 吉岡裕之 2.3%
5. NAVF SELECT LLC （常任代理人香港上海銀行東京支店カストディ業務部） 1.9%
6. 坂本誠 1.8%
7. SG/UCITS V/INV （常任代理人香港上海銀行東京支店カストディ業務部） 1.7%
8. 橋本太郎 1.7%
9. 藤田浩介 1.6%
10. バンクオブニューヨークジーシーエムクライアントアカウントジェイピーアールディアイエスジーエフイー－エイシー（常任代理人株式会社三菱UFJ銀行） 1.3%

Activist Activity

BUSHIDO Asset Management Co., Ltd. 8.56%

2026-04-03 · change

BUSHIDO Asset Management Co., Ltd. 7.48%

2026-03-05 · change

BUSHIDO Asset Management Co., Ltd. 5.56%

2026-02-05 · change

Asset Value Investors Limited 38.01%

2026-02-04 · change

Asset Value Investors Limited 27.0%

2025-06-17 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues per share	¥143	¥1,676	¥1,791	¥1,949	¥2,180	¥2,217	—
FCF/Share	¥7	¥263	¥197	¥162	¥100	¥97	—
EPS	¥2	¥137	¥153	¥93	¥47	¥110	—
DPS	¥0	¥25	¥30	¥33	¥50	¥0	—
Capital Spending per share	¥0	¥0	¥0	¥0	¥0	¥0	—
Book Value per share	¥35	¥470	¥590	¥655	¥649	¥709	—
Common Shares Outstanding	77M	7M	7M	7M	7M	—	—

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues (Net Sales)	¥11B	¥12B	¥13B	¥14B	¥16B	¥16B	¥14B
Operating Margin (%)	4.4%	7.1%	8.0%	6.1%	4.6%	6.7%	7.6%
Net Profit (owners)	¥0B	¥1B	¥1B	¥1B	¥0B	¥1B	¥1B
Net Profit Margin (%)	1.4%	8.2%	8.5%	4.8%	2.2%	5.0%	6.1%
Working Capital	¥2B	¥3B	¥3B	¥2B	¥2B	¥2B	—
Total Debt (Interest-bearing)	¥0B	¥1B	¥1B	¥1B	¥1B	¥1B	—
Net Worth (Common Equity)	¥3B	¥3B	¥4B	¥5B	¥5B	¥5B	—
Return on Total Assets (ROA)	2.2%	11.3%	11.2%	5.7%	3.0%	8.0%	—
Return on Common Equity (ROE)	5.6%	29.2%	25.9%	14.3%	7.3%	15.5%	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.