investorscraft@gmail.com

Intrinsic ValueNeo Marketing Inc. (4196.T)

Previous Close¥1,287.00
Intrinsic Value
Upside potential
Previous Close
¥1,287.00

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

Neo Marketing Inc. operates in the competitive advertising and market research industry, providing a diversified suite of services tailored to both qualitative and quantitative marketing needs. The company specializes in market research, communication planning, digital marketing, and customer support services, leveraging data-driven insights to help clients optimize their marketing strategies. Its offerings include online surveys, in-depth interviews, PR creation, influencer marketing, and B2B consulting, positioning it as a versatile player in Japan's marketing services sector. Neo Marketing differentiates itself through niche services like pharmaceutical law-compliant digital marketing and quick-delivery interview surveys, catering to specialized client demands. While the industry is fragmented, the company maintains relevance by combining traditional research methodologies with modern digital solutions, appealing to clients seeking integrated marketing support. Its headquarters in Tokyo provides proximity to a dense corporate client base, though competition from larger global agencies limits its market share.

Revenue Profitability And Efficiency

Neo Marketing reported revenue of ¥2.10 billion for the fiscal year ending September 2024, with net income of ¥147.4 million, reflecting a modest but stable profitability margin. The diluted EPS of ¥58.16 indicates reasonable earnings distribution among shareholders. However, negative operating cash flow of ¥-35.8 million raises questions about short-term liquidity management, though the absence of capital expenditures suggests a lean operational structure.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, given its modest net income relative to revenue. With no significant capital expenditures, Neo Marketing relies on service-based revenue streams rather than asset-intensive operations. The lack of dividend payouts suggests reinvestment into business operations, though the negative operating cash flow may indicate inefficiencies in working capital management.

Balance Sheet And Financial Health

Neo Marketing maintains a solid liquidity position with ¥714.2 million in cash and equivalents, offset by total debt of ¥518.0 million. The balance sheet reflects a conservative leverage profile, though the negative operating cash flow could strain short-term financial flexibility if sustained. The absence of capital expenditures reduces fixed obligations, supporting financial stability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on digital and niche marketing services aligns with industry shifts toward data-driven advertising. Neo Marketing does not currently pay dividends, opting to retain earnings for potential reinvestment or debt reduction. Future growth may depend on expanding its client base and enhancing high-margin service offerings.

Valuation And Market Expectations

With a market capitalization of ¥2.67 billion and a beta of 0.942, Neo Marketing is perceived as relatively stable but with limited growth expectations. The absence of dividends and modest earnings may deter value-oriented investors, though its niche services could appeal to those bullish on Japan’s digital marketing sector.

Strategic Advantages And Outlook

Neo Marketing’s strategic advantage lies in its hybrid approach, blending traditional market research with digital solutions. However, its outlook is tempered by competitive pressures and cash flow challenges. Success will hinge on operational efficiency improvements and the ability to scale high-value services like influencer marketing and regulatory-compliant digital campaigns.

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