investorscraft@gmail.com

Intrinsic ValueValueCommerce Co., Ltd. (2491.T)

Previous Close¥647.00
Intrinsic Value
Upside potential
Previous Close
¥647.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

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