investorscraft@gmail.com

Intrinsic ValueEyez,Inc. (5242.T)

Previous Close¥1,045.00
Intrinsic Value
Upside potential
Previous Close
¥1,045.00

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

EYEZ, Inc. operates a diversified portfolio of digital advertising and marketing platforms in Japan, catering to niche audiences and businesses seeking targeted engagement. The company's core offerings include Media Radar, an advertising industry platform, and Trami, a word-of-mouth marketing tool, alongside specialized media like mamaPRESS for mothers and Toramaga for women. These platforms enable EYEZ to monetize through advertising services, subscription models, and management-based agency solutions. Positioned in the competitive Japanese advertising sector, the company differentiates itself by focusing on segmented demographics and localized content, leveraging data-driven insights to optimize campaign performance. Its multi-platform approach allows for cross-promotion and scalability, though it faces stiff competition from larger global and domestic ad-tech firms. EYEZ's strength lies in its ability to integrate niche media with advertising solutions, creating a closed-loop ecosystem for advertisers and content consumers.

Revenue Profitability And Efficiency

EYEZ reported revenue of JPY 1.04 billion for the fiscal year ending December 2024, with net income of JPY 27 million, reflecting modest profitability in a competitive market. The diluted EPS of JPY 25.34 indicates efficient earnings distribution among its 1.07 million outstanding shares. Operating cash flow stood at JPY 65.5 million, supported by minimal capital expenditures of JPY -1 million, suggesting lean operational management.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with its advertising platforms generating stable cash flows. Capital efficiency is evident from its negligible debt and JPY 620 million in cash reserves, providing flexibility for reinvestment or strategic initiatives. However, the absence of dividends suggests a focus on retaining earnings for growth rather than shareholder returns.

Balance Sheet And Financial Health

EYEZ maintains a robust balance sheet with JPY 620 million in cash and equivalents and no debt, underscoring strong liquidity and financial stability. This conservative financial structure positions the company to weather market volatility and invest opportunistically in platform enhancements or acquisitions.

Growth Trends And Dividend Policy

Growth appears organic, driven by its multi-platform strategy, though the lack of dividend payments indicates a reinvestment-focused approach. The company's beta of 1.426 suggests higher volatility relative to the market, potentially reflecting sensitivity to advertising sector cycles. Future expansion may hinge on scaling its niche media offerings and leveraging data analytics for higher-margin services.

Valuation And Market Expectations

With a market capitalization of JPY 1.34 billion, EYEZ trades at a revenue multiple of approximately 1.3x, aligning with smaller ad-tech peers. Investors likely price in growth potential from its specialized platforms, balanced against sector competition and execution risks. The absence of debt and strong cash reserves may support valuation stability.

Strategic Advantages And Outlook

EYEZ's strategic advantage lies in its targeted media platforms and integrated advertising solutions, which cater to underserved demographics. The outlook depends on its ability to scale these niches while maintaining profitability. Challenges include ad-spend fluctuations and competition, but its debt-free structure and cash reserves provide a cushion for strategic pivots or investments in technology.

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