Will Co., Ltd. (3241) AI Stock Analysis

• Market Cap: ¥6.22B
• Dividend Yield: 3.45%
• Average Volume (3M): 7.51K
• Price to Earnings (P/E): 7.4
• Beta (1Y): 0.34
• Revenue Growth: 17.34%
• EPS Growth: 71.26%
• Country: JP
• Employees: 255
• Sector: Real Estate
• Sector Strength: 53
• Industry: Real Estate - Services
• EPS (TTM): 20.18
• Shares Outstanding: 11,548,000
• 10 Day Avg. Volume: 4,870
• 30 Day Avg. Volume: 7,510
• PEG Ratio: 0.21
• Price to Book (P/B): 1.05
• Price to Sales (P/S): 0.39
• P/FCF Ratio: -8.82
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0

• Rating: 73 Outperform
• Price Target: ¥611.00 ▲(11.90% Upside)

Will Co., Ltd. receives a solid score driven by strong financial performance and attractive valuation. The positive technical indicators further support the stock's potential. However, the high leverage and negative cash flow generation are significant risks that need addressing.

Will Co., Ltd. Business Overview & Revenue Model

Company Description

Will Co., Ltd. (3241) operates primarily in the entertainment and media sectors, focusing on the production and distribution of film and television content. The company is involved in the creation of original programming as well as the licensing of existing content. With a diverse portfolio that includes various genres and formats, Will Co. aims to engage audiences both domestically and internationally through its innovative storytelling and high-quality productions.

How the Company Makes Money

Will Co., Ltd. generates revenue through multiple streams, primarily from the production and distribution of films and television series. This includes income from box office sales, streaming rights, and syndication of content to various media outlets. Additionally, the company earns revenue through licensing agreements with other distributors and streaming platforms, which allows them to reach a broader audience. Significant partnerships with international media companies enhance their distribution capabilities and contribute to their earnings. Furthermore, merchandise and promotional activities associated with their popular content also provide supplementary revenue.

Will Co., Ltd. Financial Statement Overview

Summary

Strong revenue and profit growth with stable margins highlight effective management and market positioning. However, significant financial risks are present due to high leverage and negative cash flow generation.

Income Statement

The company has demonstrated robust revenue growth, with a 14.38% increase from 2023 to 2024. Gross profit margins have remained stable at around 16%, and the net profit margin improved to 5.37% in 2024 from 4.51% in 2023. The EBIT and EBITDA margins also show healthy performance at 8.48% and 9.37%, respectively, indicating good operational efficiency.

Balance Sheet

The balance sheet reveals a high debt-to-equity ratio of 1.74, which suggests significant leverage. However, the return on equity has improved to 14.30%, indicating better profitability for shareholders. The equity ratio of 32.37% suggests a moderate level of financial stability.

Cash Flow

The cash flow statement shows a concerning negative free cash flow of -591 million JPY in 2024, a significant decline from 2023. The operating cash flow to net income ratio is negative, reflecting challenges in converting earnings into cash flow, which could impact liquidity.

Breakdown	TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement
Total Revenue	14.18B	13.21B	11.55B	9.47B	8.68B	7.96B
Gross Profit	2.28B	2.12B	1.81B	1.61B	1.54B	1.30B
EBITDA	1.39B	1.24B	1.13B	1.03B	951.00M	778.00M
Net Income	837.00M	710.00M	521.00M	594.00M	577.00M	463.00M
Balance Sheet
Total Assets	14.43B	15.34B	14.39B	13.43B	12.15B	9.54B
Cash, Cash Equivalents and Short-Term Investments	1.31B	2.32B	2.82B	1.64B	1.87B	2.23B
Total Debt	7.88B	8.64B	8.34B	8.01B	7.09B	5.27B
Total Liabilities	9.35B	10.37B	9.94B	9.34B	8.49B	6.30B
Stockholders Equity	5.08B	4.96B	4.45B	4.08B	3.66B	3.23B
Cash Flow
Free Cash Flow	0.00	-591.00M	1.02B	-973.00M	-2.05B	993.00M
Operating Cash Flow	0.00	-435.00M	1.11B	-462.00M	-401.00M	1.51B
Investing Cash Flow	0.00	-158.00M	-87.00M	-508.00M	-1.64B	-518.00M
Financing Cash Flow	0.00	91.00M	148.00M	742.00M	1.69B	-66.00M

Will Co., Ltd. Technical Analysis

• Technical Analysis Sentiment: Neutral
• Last Price: 546.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:3241, the sentiment is Neutral. The current price of 546 is below the 20-day moving average (MA) of 546.45, above the 50-day MA of 532.60, and above the 200-day MA of 477.10, indicating a neutral trend. The MACD of 3.29 indicates Positive momentum. The RSI at 47.26 is Neutral, neither overbought nor oversold. The STOCH value of 34.48 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Neutral sentiment for JP:3241.

Will Co., Ltd. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
5533	―	¥6.82B	9.60	―	3.47%	10.36%	18.42%
3241	―	¥6.22B	7.41	―	3.45%	17.34%	71.26%
3495	―	¥6.66B	6.46	―	2.24%	17.83%	44.85%
8891	―	¥6.17B	6.07	―	3.01%	0.62%	-9.58%
Sector *	―	$2.17B	12.19	3.79%	4.94%	3.15%	1.96%
3261	―	¥4.53B	33.63	―	1.77%	-4.03%	-50.47%
8938	―	¥5.29B	―	―	0.34%	11.83%	-371.28%