Data is not available at this time.
IBJ, Inc. is a leading provider of marriage hunting services in Japan, operating through a diversified portfolio of digital and physical platforms. The company’s core revenue model is driven by subscription fees, matchmaking services, and event hosting, with key brands like Bridal Net, Sunmarie, and ZWEI catering to different segments of the marriage-seeking population. IBJ also monetizes ancillary services such as real estate, insurance, and franchise operations, creating a vertically integrated ecosystem. The company’s 66 lounges and digital platforms like the youbride app strengthen its market penetration in Japan’s highly competitive matchmaking industry. IBJ’s focus on community-driven events (e.g., PARTY PARTY and Rush) differentiates it from purely online competitors, offering a hybrid approach that combines technology with personalized offline experiences. Its market position is reinforced by its scale, brand recognition, and ability to cross-sell financial products to its user base.
IBJ reported revenue of JPY 17.7 billion for FY 2024, with net income of JPY 1.52 billion, reflecting a net margin of approximately 8.6%. Operating cash flow stood at JPY 1.31 billion, while capital expenditures were modest at JPY 205 million, indicating efficient reinvestment. The company’s profitability metrics suggest stable operational execution in a niche but competitive market.
Diluted EPS of JPY 40.16 underscores IBJ’s earnings power, supported by its asset-light model and scalable digital platforms. The company’s ability to generate cash flow (JPY 1.31 billion operating cash flow) relative to its market cap (JPY 28.5 billion) highlights capital efficiency, though debt levels (JPY 5.18 billion) warrant monitoring for leverage risks.
IBJ maintains a solid liquidity position with JPY 4.2 billion in cash and equivalents, offset by total debt of JPY 5.18 billion. The balance sheet reflects a manageable leverage profile, supported by consistent cash flow generation. The company’s financial health appears stable, with no immediate solvency concerns.
IBJ’s growth is tied to Japan’s marriage-hunting market, with potential upside from digital adoption and ancillary services. The company pays a dividend of JPY 8 per share, signaling a commitment to shareholder returns, though its payout ratio remains conservative, allowing room for reinvestment.
At a market cap of JPY 28.5 billion, IBJ trades at a P/E of ~18.7x (based on diluted EPS), reflecting moderate investor expectations. The low beta (0.28) suggests relative insulation from broader market volatility, aligning with its niche focus.
IBJ’s hybrid model and brand diversification provide resilience against pure-play digital competitors. The outlook hinges on Japan’s demographic trends and the company’s ability to monetize its user base through cross-selling. Strategic risks include shifting marriage preferences and regulatory changes in financial ancillary services.
Company filings, Bloomberg
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 |