investorscraft@gmail.com

Intrinsic Value of Saylor Advertising.Inc. (2156.T)

Previous Close¥368.00
Intrinsic Value
Upside potential
Previous Close
¥368.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Saylor Advertising Inc. operates as a diversified advertising firm in Japan, specializing in traditional and digital media solutions. The company provides a broad range of services, including TV and radio commercials, print media, outdoor advertising, and digital promotions, alongside event management and sales campaigns. Its integrated approach allows it to serve clients across multiple platforms, positioning it as a mid-sized player in Japan's competitive advertising sector. The firm’s long-standing presence since 1951 lends it regional credibility, though it faces intense competition from larger global agencies and digital-native firms. While its service breadth is a strength, Saylor’s reliance on traditional media may require further digital transformation to sustain growth in an evolving market. The company’s headquarters in Takamatsu suggests a regional focus, though its exchange listing indicates broader ambitions.

Revenue Profitability And Efficiency

Saylor Advertising reported revenue of ¥2.05 billion for FY 2024, but net income stood at a loss of ¥74.2 million, reflecting margin pressures. The negative operating cash flow of ¥50.3 million and modest capital expenditures of ¥8.1 million indicate constrained liquidity and limited reinvestment. The diluted EPS of -¥19.56 underscores profitability challenges, likely due to rising costs or competitive pricing in the advertising sector.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profit. With a market cap of ¥1.46 billion, the firm’s capital efficiency appears suboptimal, as evidenced by its inability to generate positive returns. The low beta of -0.188 suggests minimal correlation with broader market movements, possibly due to its niche regional focus.

Balance Sheet And Financial Health

Saylor holds ¥620.4 million in cash against ¥471.9 million in total debt, providing a moderate liquidity buffer. However, the negative operating cash flow raises concerns about near-term solvency. The balance sheet reflects a cautious financial stance, with limited leverage but also constrained growth potential due to weak cash generation.

Growth Trends And Dividend Policy

Despite profitability challenges, Saylor maintains a dividend of ¥6 per share, signaling commitment to shareholders. The lack of revenue or earnings growth trends suggests stagnation, possibly due to market saturation or inefficiencies. The dividend payout may strain finances further unless operational improvements are realized.

Valuation And Market Expectations

The company’s market cap of ¥1.46 billion trades at a low multiple relative to revenue, reflecting skepticism about its turnaround potential. Investors likely price in continued challenges in a fragmented advertising market, with limited upside unless profitability improves.

Strategic Advantages And Outlook

Saylor’s regional expertise and diversified service portfolio are strengths, but digital adoption and cost optimization are critical for recovery. The outlook remains cautious, with profitability hinges on operational restructuring and potential shifts toward higher-margin digital services.

Sources

Company disclosure, Tokyo Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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