investorscraft@gmail.com

Intrinsic ValueCarta Holdings, Inc. (3688.T)

Previous Close¥2,091.00
Intrinsic Value
Upside potential
Previous Close
¥2,091.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carta Holdings, Inc. operates as a specialized online advertising services provider in Japan and internationally, structured into three core segments: Partner Sales Business, Ad Platform Business, and Consumer Business. The Partner Sales Business focuses on media communication-driven advertising solutions, while the Ad Platform Business manages proprietary platforms like fluct, PORTO, TELECY, and Zucks, catering to programmatic and operational advertising needs. The Consumer Business diversifies into owned media (EC Navi, PeX), HR/EC services, and smartphone game publishing, leveraging synergies with its parent company, Dentsu Group Inc. Positioned in the competitive Internet Content & Information sector, Carta Holdings combines niche media ownership with ad-tech expertise, differentiating itself through integrated digital marketing solutions. Its subsidiary status under Dentsu provides strategic advantages in client access and cross-platform advertising scalability, though it faces stiff competition from global ad-tech players and domestic rivals.

Revenue Profitability And Efficiency

In FY2022, Carta Holdings reported revenue of JPY 25.94 billion, with net income reaching JPY 3.04 billion, reflecting an efficient cost structure despite a negative operating cash flow of JPY 1.89 billion. The diluted EPS of JPY 118.6 underscores solid profitability, though capital expenditures of JPY 736 million indicate ongoing investments in platform and media capabilities.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 11.7% highlights robust earnings power, supported by its diversified revenue streams. However, the negative operating cash flow suggests working capital challenges or timing disparities in cash conversions, warranting closer scrutiny of receivables and payables cycles.

Balance Sheet And Financial Health

Carta Holdings maintains a strong liquidity position with JPY 16.1 billion in cash and equivalents against minimal total debt of JPY 155 million, indicating a debt-free balance sheet. This conservative leverage profile provides flexibility for strategic initiatives or weathering sector volatility.

Growth Trends And Dividend Policy

The company’s dividend payout of JPY 56 per share signals a shareholder-friendly policy, supported by stable earnings. Growth prospects hinge on scaling its ad-tech platforms and expanding media assets, though the FY2022 cash flow deficit may temper near-term aggressive expansion.

Valuation And Market Expectations

With a market cap of JPY 38.3 billion and a beta of 0.279, Carta Holdings is perceived as a low-volatility player in the advertising sector. The valuation reflects expectations of steady, albeit not explosive, growth, aligned with its niche positioning and Dentsu’s ecosystem.

Strategic Advantages And Outlook

Carta Holdings benefits from Dentsu’s entrenched relationships and cross-selling opportunities, enhancing its competitive moat. The focus on high-margin ad-tech and owned media could drive long-term value, but success depends on navigating digital advertising’s cyclicality and technological disruptions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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