Data is not available at this time.
DesignOne Japan, Inc. operates in the internet media sector, specializing in local information and word-of-mouth platforms through its flagship Ekiten site. The platform serves as a comprehensive directory for users seeking services such as spas, beauty salons, dentists, and schools, leveraging user-generated reviews to enhance credibility. Positioned in Japan's competitive digital content market, the company differentiates itself by focusing on hyper-localized, community-driven content, which fosters trust and repeat usage. Despite the crowded nature of online directories, Ekiten’s niche focus on verified local businesses provides a defensible market position. The company’s revenue model likely hinges on advertising and premium listings, though its exact monetization strategy remains undisclosed. With a headquarters in Tokyo, DesignOne Japan benefits from proximity to a dense urban market, though its scalability beyond Japan is unproven. The firm’s ability to sustain engagement in a mobile-first environment will be critical as it navigates shifting consumer preferences and competition from broader platforms.
DesignOne Japan reported revenue of JPY 2.26 billion for FY 2024, but profitability remains challenged with a net loss of JPY 310.6 million. The negative operating cash flow of JPY 100.7 million, coupled with modest capital expenditures of JPY 11.7 million, suggests operational inefficiencies or reinvestment struggles. The diluted EPS of -21.05 JPY underscores the company’s current unprofitability, likely reflecting competitive pressures or high customer acquisition costs.
The company’s negative earnings and operating cash flow indicate weak earnings power, though its JPY 2.03 billion cash reserve provides a buffer. With minimal debt (JPY 71.6 million), capital structure risks are low, but the lack of profitability raises questions about sustainable returns on invested capital. The absence of dividend payouts aligns with its focus on preserving liquidity amid losses.
DesignOne Japan maintains a strong liquidity position with JPY 2.03 billion in cash and equivalents, significantly outweighing its JPY 71.6 million total debt. This conservative leverage profile suggests financial stability, though persistent operating losses could erode reserves if unaddressed. The balance sheet remains unburdened by significant liabilities, providing flexibility for strategic pivots or investments.
Top-line growth is evident with JPY 2.26 billion in revenue, but bottom-line challenges persist. The lack of dividends reflects a reinvestment strategy, though the company’s ability to convert growth into profitability is uncertain. Market trends favoring digital local services could support future expansion, but execution risks remain high given current losses.
With a market cap of JPY 1.88 billion, the company trades at a modest multiple relative to revenue, reflecting skepticism about its path to profitability. The low beta (0.507) suggests limited correlation with broader market volatility, possibly due to its niche focus. Investors likely await clearer signs of margin improvement or scalable monetization.
DesignOne Japan’s localized content strategy offers differentiation, but profitability hurdles and competitive threats loom. Success hinges on optimizing monetization, improving user engagement, and potentially expanding beyond Japan. The cash-rich balance sheet provides runway, but the outlook remains cautious until earnings stabilize.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |