OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,06+0,78 %
Gold$4 714,40+0,43 %
USD/NOK9,3032+0,03 %
EUR/NOK10,9334+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:22 UTC
393157

Value Golf Inc

Leisure & RecreationVerified
Score breakdown
Sentiment+9Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion95AI synthesis40Observations13

Value Golf Inc has a liquidity position that is medium risk, with a current ratio of 1.4 and a debt-to-equity ratio of 1.31, indicating moderate leverage. The company holds 757,102,000 JPY in cash and equivalents, but this is offset by long-term debt of 1,409,152,000 JPY, resulting in a net cash position that is negative after subtracting total debt [doc:3931.T_financial_snapshot]. Profitability metrics show a return on equity of -0.74% and a return on assets of -0.25%, both of which are negative and suggest underperformance relative to industry norms. The company reported a net loss of 7,949,000 JPY and an operating income of only 4,552,000 JPY, indicating weak operational performance [doc:3931.T_valuation_snapshot]. The company's revenue is distributed across two segments: Golf and Travel. The Golf segment includes course reservations, lessons, and equipment sales, while the Travel segment provides travel and related services. No specific revenue concentration by geography or segment is disclosed, but the company operates primarily in Japan [doc:3931.T_description]. Looking ahead, the company is expected to face challenges in improving profitability, as indicated by the negative net income and weak operating cash flow of -469,955,000 JPY. The capital expenditure of -27,241,000 JPY suggests ongoing investment, but the free cash flow of -33,353,000 JPY indicates that the company is not generating sufficient cash to fund operations without external financing [doc:3931.T_financial_snapshot]. Risk factors include liquidity concerns due to the negative net cash position and the potential for dilution, although the risk of dilution is currently assessed as low. The company has not issued any recent equity, and there are no indications of imminent share issuance [doc:3931.T_risk_assessment]. Recent financial filings show a net loss and a negative operating cash flow, with no significant events disclosed in the latest transcripts or filings that would suggest a turnaround in performance [doc:3931.T_financial_snapshot].

Profile
CompanyValue Golf Inc
Ticker3931.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryLeisure & Recreation
AI analysis

Business. Value Golf Inc operates in the Leisure & Recreation industry, generating revenue through golf-related services including course reservations, lessons, and equipment sales, as well as travel and advertising services [doc:3931.T_description].

Classification. Value Golf Inc is classified under the Leisure & Recreation industry within the Cyclical Consumer Services business sector, with a high confidence level of 0.92 [doc:3931.T_classification].

Value Golf Inc has a liquidity position that is medium risk, with a current ratio of 1.4 and a debt-to-equity ratio of 1.31, indicating moderate leverage. The company holds 757,102,000 JPY in cash and equivalents, but this is offset by long-term debt of 1,409,152,000 JPY, resulting in a net cash position that is negative after subtracting total debt [doc:3931.T_financial_snapshot]. Profitability metrics show a return on equity of -0.74% and a return on assets of -0.25%, both of which are negative and suggest underperformance relative to industry norms. The company reported a net loss of 7,949,000 JPY and an operating income of only 4,552,000 JPY, indicating weak operational performance [doc:3931.T_valuation_snapshot]. The company's revenue is distributed across two segments: Golf and Travel. The Golf segment includes course reservations, lessons, and equipment sales, while the Travel segment provides travel and related services. No specific revenue concentration by geography or segment is disclosed, but the company operates primarily in Japan [doc:3931.T_description]. Looking ahead, the company is expected to face challenges in improving profitability, as indicated by the negative net income and weak operating cash flow of -469,955,000 JPY. The capital expenditure of -27,241,000 JPY suggests ongoing investment, but the free cash flow of -33,353,000 JPY indicates that the company is not generating sufficient cash to fund operations without external financing [doc:3931.T_financial_snapshot]. Risk factors include liquidity concerns due to the negative net cash position and the potential for dilution, although the risk of dilution is currently assessed as low. The company has not issued any recent equity, and there are no indications of imminent share issuance [doc:3931.T_risk_assessment]. Recent financial filings show a net loss and a negative operating cash flow, with no significant events disclosed in the latest transcripts or filings that would suggest a turnaround in performance [doc:3931.T_financial_snapshot].
Key takeaways
  • Value Golf Inc is operating at a net loss with a negative return on equity and assets.
  • The company has a high debt-to-equity ratio and a negative net cash position, indicating liquidity risk.
  • Revenue is generated from two segments, but no specific geographic or segment concentration is disclosed.
  • The company is not generating positive free cash flow and is likely to require external financing to sustain operations.
  • # RATIONALES
  • ```json
  • {
  • "margin_outlook_rationale": "Margins are expected to remain under pressure due to the company's negative net income and weak operating performance.",
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$4.43B
Gross profit$1.55B
Operating income$4.6M
Net income-$7.9M
R&D
SG&A
D&A
SBC
Operating cash flow-$470.0M
CapEx-$27.2M
Free cash flow-$33.4M
Total assets$3.18B
Total liabilities$2.11B
Total equity$1.07B
Cash & equivalents$757.1M
Long-term debt$1.41B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$4.43B$4.6M-$7.9M-$33.4M
FY-1$4.13B$56.2M$5.5M-$21.9M
FY-2$3.66B$61.7M$22.7M-$29.1M
FY-3$4.44B$190.9M$114.8M$80.6M
FY-4$4.28B$215.1M$123.9M$119.1M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$3.18B$1.07B$757.1M
FY-1$2.65B$1.13B$885.6M
FY-2$2.63B$1.16B$1.26B
FY-3$2.51B$1.18B$1.16B
FY-4$2.37B$1.10B$1.17B
PeriodOCFCapExFCFSBC
FY0-$470.0M-$27.2M-$33.4M
FY-1-$33.4M-$26.9M-$21.9M
FY-2$8.7M-$30.3M-$29.1M
FY-3$10.1M-$9.6M$80.6M
FY-4$56.2M-$15.9M$119.1M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$1.02B-$59.0M-$44.4M
FQ-1$1.06B$13.1M$6.3M
FQ-2$1.15B$32.3M$21.7M
FQ-3$1.20B$18.1M$8.5M
FQ-4$1.02B-$48.0M-$37.8M
FQ-5$1.03B$41.9M$25.3M
FQ-6$1.07B$31.0M$6.9M
FQ-7$1.01B$31.3M$11.0M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$3.18B$1.07B$757.1M
FQ-1$3.35B$1.12B$861.1M
FQ-2$3.33B$1.11B$890.3M
FQ-3$2.87B$1.09B$875.4M
FQ-4$2.65B$1.13B$885.6M
FQ-5$2.97B$1.17B$1.06B
FQ-6$2.80B$1.14B$1.05B
FQ-7$2.73B$1.14B$945.5M
PeriodOCFCapExFCFSBC
FQ0-$470.0M-$27.2M
FQ-1
FQ-2-$585.0M-$16.0M
FQ-3
FQ-4-$33.4M-$26.9M
FQ-5
FQ-6-$68.1M-$12.4M
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$1.07B
Net cash-$652.0M
Current ratio1.4
Debt/Equity1.3
ROA-0.2%
ROE-0.7%
Cash conversion59.1%
CapEx/Revenue-0.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Leisure & Recreation · cohort 1 companies
Metric3931Activity
Op margin0.1%-14.1% medp25 -29.2% · p75 1.0%above median
Net margin-0.2%-19.6% medp25 -35.6% · p75 -3.5%top quartile
Gross margin35.1%40.6% medp25 19.8% · p75 75.0%below median
CapEx / revenue-0.6%29.8% medp25 29.8% · p75 29.8%bottom quartile
Debt / equity131.0%493.6% medp25 270.6% · p75 716.7%bottom quartile
Observations
IR observations
Last actual EPS-10.78 JPY
Last actual revenue4,426,720,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 06:15 UTC#dcd7ebc6
Market quoteclose JPY 1830.00 · shares 0.00B diluted
no public URL
2026-05-04 01:48 UTC#6ddcc267
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 06:16 UTCJob: 1593a459