Data is not available at this time.
ValueCommerce Co., Ltd. operates as a specialized digital marketing solutions provider in Japan and internationally, focusing on performance-based advertising and e-commerce support tools. The company’s core revenue model is built around affiliate marketing services, including its pay-per-performance advertising platform and Value Point Club, a cash-back rewards program that incentivizes consumer purchases. This positions ValueCommerce as a key intermediary between online retailers and consumers, leveraging data-driven marketing to enhance conversion rates. The company further strengthens its market presence through tools like STORE's R8, a CRM solution for online stores, and Storematch, a pay-per-click advertising service tailored for e-commerce operators. By integrating these offerings, ValueCommerce addresses the growing demand for targeted, measurable marketing solutions in Japan’s competitive digital advertising sector. Its subsidiary status under Z Holdings Corporation provides strategic advantages, including potential synergies with broader digital services and advertising networks. The company’s focus on performance-based monetization aligns with industry trends toward accountable marketing spend, reinforcing its relevance in a rapidly evolving digital economy.
ValueCommerce reported revenue of JPY 30.41 billion for the fiscal year ending December 2024, with net income of JPY 2.86 billion, reflecting a healthy profit margin. The company’s diluted EPS of JPY 113.2 underscores its earnings efficiency, supported by JPY 3.46 billion in operating cash flow. Capital expenditures were minimal at JPY -90 million, indicating a capital-light business model focused on scalable digital services.
The company demonstrates strong earnings power, with a net income margin of approximately 9.4%, driven by its performance-based advertising model. Its capital efficiency is evident in its negligible debt and JPY 11.78 billion in cash reserves, providing flexibility for strategic investments or shareholder returns. The absence of leverage further enhances its financial stability.
ValueCommerce maintains a robust balance sheet, with no debt and JPY 11.78 billion in cash and equivalents, ensuring ample liquidity. This conservative financial structure minimizes risk and supports operational agility. The company’s asset-light model and strong cash position underscore its ability to navigate market fluctuations without reliance on external financing.
The company’s growth is tied to the expansion of Japan’s digital advertising and e-commerce sectors, with its performance-based solutions well-positioned to capture demand. ValueCommerce pays a dividend of JPY 54 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its growth trajectory will depend on its ability to innovate within the competitive affiliate marketing space.
With a market capitalization of JPY 16.83 billion, ValueCommerce trades at a P/E multiple derived from its JPY 113.2 EPS, suggesting investor confidence in its profitability. The low beta of 0.352 indicates relative stability compared to broader market volatility, aligning with its steady cash flow generation and niche market focus.
ValueCommerce benefits from its affiliation with Z Holdings Corporation, which may provide cross-platform synergies in Japan’s digital ecosystem. Its focus on performance-based marketing tools positions it well in an era of increasing ROI accountability for ad spend. The outlook remains positive, contingent on sustained e-commerce growth and the company’s ability to adapt to evolving digital marketing trends.
Company filings, market data
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 |