investorscraft@gmail.com

Intrinsic ValueDentsu Group Inc. (4324.T)

Previous Close¥2,992.50
Intrinsic Value
Upside potential
Previous Close
¥2,992.50

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

Dentsu Group Inc. is a leading global advertising and communications firm headquartered in Tokyo, Japan. The company operates across multiple advertising mediums, including traditional channels like newspapers, magazines, radio, and television, as well as digital platforms such as internet and social media. Dentsu also provides integrated marketing solutions, including sales promotions, public relations, and consulting services, positioning itself as a full-service agency capable of delivering end-to-end campaigns for clients. Beyond advertising, Dentsu engages in information systems consulting, software sales, and real estate leasing, diversifying its revenue streams while maintaining a stronghold in Japan's competitive advertising sector. The firm's extensive network and long-standing industry presence since 1901 afford it a dominant position in the domestic market, though it faces increasing competition from global digital-first agencies. Dentsu's ability to blend traditional and digital advertising services allows it to cater to a broad client base, from multinational corporations to local businesses, reinforcing its reputation as a versatile and resilient player in the communications services industry.

Revenue Profitability And Efficiency

Dentsu reported revenue of JPY 1.41 trillion for the fiscal year ending December 2024, reflecting its scale in the advertising industry. However, the company posted a net loss of JPY 192.17 billion, with diluted EPS at -JPY 734.56, indicating significant profitability challenges. Operating cash flow stood at JPY 59.98 billion, while capital expenditures were JPY 25.68 billion, suggesting moderate reinvestment in operations despite financial headwinds.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight pressures on earnings power, likely due to industry-wide shifts and operational inefficiencies. With JPY 371.99 billion in cash and equivalents, Dentsu maintains liquidity, but its total debt of JPY 547.27 billion raises concerns about leverage and capital structure optimization. The balance between cash reserves and debt obligations will be critical for sustaining operations and funding growth initiatives.

Balance Sheet And Financial Health

Dentsu's balance sheet shows JPY 371.99 billion in cash and equivalents against total debt of JPY 547.27 billion, indicating a leveraged position. The negative net income further strains financial health, though the company's substantial market capitalization of JPY 807.27 billion provides some equity cushion. Investors should monitor debt servicing capabilities and potential restructuring efforts to improve long-term stability.

Growth Trends And Dividend Policy

Despite profitability challenges, Dentsu maintained a dividend per share of JPY 139.5, signaling a commitment to shareholder returns. Growth trends remain uncertain given the net loss, but the company's diversified service offerings and strong market position in Japan could support recovery. The advertising industry's cyclical nature and digital transformation present both risks and opportunities for future revenue expansion.

Valuation And Market Expectations

With a market cap of JPY 807.27 billion and a beta of 0.432, Dentsu is viewed as a relatively stable investment despite recent losses. The market appears to weigh its established industry presence and potential for turnaround against current profitability issues. Valuation metrics will hinge on the company's ability to streamline operations and adapt to evolving advertising trends.

Strategic Advantages And Outlook

Dentsu's strategic advantages lie in its diversified service portfolio, long-standing client relationships, and dominance in Japan's advertising market. The outlook depends on its capacity to navigate digital disruption, reduce debt, and restore profitability. Success in these areas could reinforce its position as a key player in global communications, while failure may necessitate deeper structural changes to remain competitive.

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