Data is not available at this time.
Septeni Holdings Co., Ltd. operates as a diversified digital marketing and media platform company, primarily serving Japan and international markets. Its core revenue streams include cloud-based CRM solutions, smartphone advertising, and digital content distribution, particularly in the Manga industry. The company also runs niche platforms like ViViViT for IT recruitment, gooddo for social contributions, and Pharmarket for pharmacy inventory redistribution. This multi-platform approach allows Septeni to capture value across digital marketing, talent matching, and e-commerce logistics. The company differentiates itself through vertical integration, combining content creation, advertising technology, and community-driven platforms. Its focus on high-growth digital sectors positions it as a mid-sized player with agility in adapting to Japan’s evolving digital economy. Septeni’s incubation support services further reinforce its role as an innovator in early-stage business development, though it faces competition from larger global ad-tech firms and domestic rivals in fragmented segments like recruitment and pharmacy logistics.
In FY 2024, Septeni reported revenue of ¥28.3 billion, with net income of ¥5.5 billion, reflecting a robust net margin of approximately 19.5%. Operating cash flow stood at ¥3.7 billion, supported by efficient working capital management. Capital expenditures were minimal at -¥151 million, indicating a capital-light model focused on scalable digital services rather than heavy infrastructure investments.
The company’s diluted EPS of ¥15.97 underscores strong earnings power relative to its market cap. With zero debt and ¥23.7 billion in cash equivalents, Septeni maintains exceptional capital efficiency, allowing flexibility for strategic investments or shareholder returns. Its beta of 0.238 suggests low volatility compared to the broader market, likely due to stable cash flows from diversified digital services.
Septeni’s balance sheet is notably conservative, with no debt and cash reserves covering 84% of its market capitalization. This liquidity position provides a significant buffer against market downturns and supports potential M&A or R&D initiatives. The absence of leverage enhances financial stability but may also indicate underutilization of capital for growth opportunities.
The company’s growth is driven by its digital platforms, particularly in advertising and niche e-commerce. A dividend of ¥31.35 per share suggests a yield of approximately 2.7% (assuming current share price levels), balancing shareholder returns with reinvestment needs. However, the lack of explicit revenue growth data limits trend analysis.
At a market cap of ¥79.4 billion, Septeni trades at a P/E of ~14.4x based on FY 2024 earnings, aligning with mid-cap digital services peers in Japan. The premium cash position and debt-free status may justify a valuation cushion, but investor focus likely centers on scalability of its platform ecosystems.
Septeni’s hybrid model—combining ad-tech, content, and vertical platforms—provides cross-selling synergies and reduces dependency on any single revenue stream. Its challenge lies in scaling internationally and competing with entrenched players. The outlook remains cautiously positive, hinging on execution in niche markets like Pharmarket and ViViViT, where differentiation is clearer than in crowded digital advertising.
Company description, financial data from disclosed ticker information, and implied calculations based on provided metrics.
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |