investorscraft@gmail.com

Intrinsic ValueRentracks CO.,LTD. (6045.T)

Previous Close¥1,830.00
Intrinsic Value
Upside potential
Previous Close
¥1,830.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rentracks Co., Ltd. operates as a specialized digital marketing and internet media services provider in Japan and internationally. The company focuses on web consulting, including SEO, SEM, and website development, alongside advertising agency services. Its internet media segment involves planning and operating various websites, while its affiliate service, GAME FEAT, supports game app monetization. Additionally, Rentracks offers RT Management, a cloud-based HR system. Positioned in the competitive advertising agencies sector, Rentracks differentiates itself through integrated digital solutions tailored for client acquisition and engagement. The company’s expertise in performance-driven marketing and app monetization allows it to serve diverse industries, leveraging Japan’s robust digital advertising market. With a foundation in Tokyo, Rentracks combines localized insights with scalable technology, positioning itself as a nimble player amid larger global competitors.

Revenue Profitability And Efficiency

Rentracks reported revenue of ¥3.30 billion for FY 2024, with net income of ¥339.9 million, reflecting a net margin of approximately 10.3%. Operating cash flow stood at ¥626.1 million, indicating efficient cash generation relative to earnings. Capital expenditures were minimal at -¥1 million, suggesting a capital-light business model focused on digital services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥43.26 demonstrates its ability to translate revenue into shareholder returns. With a market cap of ¥8.26 billion, Rentracks trades at a P/E multiple that reflects investor expectations of steady earnings growth. The absence of significant capex underscores high capital efficiency, as earnings are primarily driven by scalable digital services.

Balance Sheet And Financial Health

Rentracks maintains a strong liquidity position with ¥4.80 billion in cash and equivalents, offset by total debt of ¥3.77 billion. The net cash position suggests financial flexibility, though leverage metrics should be monitored given the competitive nature of the digital marketing industry. The balance sheet supports ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s expanding digital advertising market, with its affiliate and game monetization services offering additional revenue streams. Rentracks pays a dividend of ¥23 per share, indicating a commitment to shareholder returns, though the payout ratio remains sustainable given current earnings levels.

Valuation And Market Expectations

With a beta of 0.776, Rentracks exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The valuation reflects expectations of moderate growth, supported by its niche expertise in performance marketing and app monetization.

Strategic Advantages And Outlook

Rentracks benefits from its specialized digital marketing services and scalable technology platforms. The company’s focus on high-margin segments like game app monetization and cloud-based HR solutions provides diversification. However, competition in digital advertising remains intense, requiring continuous innovation to maintain market share. The outlook hinges on its ability to adapt to evolving digital trends while sustaining profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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