Previous Close | ¥368.00 |
Intrinsic Value | ¥127.11 |
Upside potential | -65% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company disclosure, Tokyo Stock Exchange filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |