Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |