investorscraft@gmail.com

Intrinsic ValueGMO TECH, Inc. (6026.T)

Previous Close¥6,610.00
Intrinsic Value
Upside potential
Previous Close
¥6,610.00

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

GMO TECH, Inc. operates in the internet content and information sector, specializing in digital advertising and SEO services. The company generates revenue through a diversified portfolio, including search engine optimization tools like DeepCrawl, job advertisements, and performance-based affiliate marketing platforms such as GMO SmaAFFi and GMO SmaAD. Its offerings cater to businesses seeking to enhance online visibility and customer acquisition, positioning it as a key player in Japan's competitive digital marketing landscape. GMO TECH leverages its affiliation with parent company GMO Internet, Inc. to maintain technological innovation and market reach. The firm’s expertise in technical SEO and demand-side platforms provides a competitive edge, particularly in performance-driven advertising. While Japan remains its core market, the company has expanded internationally, though domestic operations dominate revenue streams. Its subsidiary status under GMO Internet offers stability but may limit standalone strategic flexibility.

Revenue Profitability And Efficiency

GMO TECH reported revenue of JPY 6.87 billion for FY 2024, with net income of JPY 669 million, reflecting a net margin of approximately 9.7%. Operating cash flow stood at JPY 402 million, indicating efficient cash conversion from core operations. The absence of capital expenditures suggests a lean operational model focused on service delivery rather than asset-intensive investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 490.4 underscores its earnings capability relative to its share count. With no significant capital expenditures, GMO TECH demonstrates capital efficiency, prioritizing scalable digital services over physical infrastructure. Its moderate beta of 0.143 indicates lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

GMO TECH maintains a solid liquidity position, with JPY 1.26 billion in cash and equivalents against total debt of JPY 210 million, yielding a robust net cash position. This conservative leverage profile supports financial stability, though the lack of detailed asset or liability breakdowns limits deeper analysis of working capital dynamics.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s digital advertising expansion, though international scalability remains untested. A dividend per share of JPY 307.09 signals a shareholder-friendly policy, with a payout ratio that appears sustainable given current profitability. However, revenue growth trends and reinvestment strategies are unclear without historical comparisons.

Valuation And Market Expectations

At a market cap of JPY 7.9 billion, GMO TECH trades at a P/E of approximately 11.8x based on FY 2024 earnings. This valuation aligns with niche digital service providers but may reflect limited growth expectations beyond its domestic stronghold. The low beta suggests market perception of stability over high growth.

Strategic Advantages And Outlook

GMO TECH benefits from its parent company’s ecosystem and expertise in performance-based advertising. Its focus on SEO and affiliate marketing tools positions it well in a data-driven marketing era. However, reliance on Japan’s market and competitive pressures in digital advertising necessitate continued innovation to sustain margins and expand internationally.

Sources

Company description, financial data from disclosed ticker information, and market metrics from exchange filings.

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