investorscraft@gmail.com

Intrinsic ValueNet Marketing Co. Ltd. (6175.T)

Previous Close¥897.00
Intrinsic Value
Upside potential
Previous Close
¥897.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Net Marketing Co. Ltd. operates as a specialized advertising and media services provider in Japan and internationally, leveraging digital platforms to deliver targeted marketing solutions. The company’s core revenue model is built on strategy planning and operational support services, catering to businesses seeking data-driven advertising campaigns. Its flagship product, Omiai, a romance matching application, diversifies its portfolio by tapping into the growing online dating market, enhancing engagement through digital media. Positioned within the competitive advertising agency sector, Net Marketing differentiates itself through integrated digital solutions and niche market penetration. The company’s expertise in digital advertising and media operations allows it to serve a broad client base, from local businesses to international brands. By combining traditional advertising strategies with modern digital tools, Net Marketing maintains a strong foothold in Japan’s evolving media landscape while exploring expansion opportunities abroad.

Revenue Profitability And Efficiency

For FY 2022, Net Marketing reported revenue of JPY 5.17 billion, with net income of JPY 326 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 869 million, indicating efficient cash generation from core operations. Capital expenditures were minimal at JPY -43 million, suggesting a lean operational structure with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, including its Omiai app, which contributes to recurring revenue streams. With no reported debt and JPY 4.12 billion in cash and equivalents, Net Marketing demonstrates strong capital efficiency and liquidity, enabling flexibility for future investments or strategic initiatives.

Balance Sheet And Financial Health

Net Marketing’s balance sheet is robust, with JPY 4.12 billion in cash and equivalents and no outstanding debt, underscoring a debt-free financial position. This conservative capital structure enhances financial stability and provides a cushion against market volatility or operational disruptions.

Growth Trends And Dividend Policy

Growth trends appear steady, supported by the company’s digital advertising services and the Omiai platform. The dividend policy, with a reported dividend per share of JPY 11 million, suggests a commitment to shareholder returns, though the high nominal value may reflect a unique corporate structure or reporting convention.

Valuation And Market Expectations

Given the lack of disclosed market capitalization, valuation metrics are unclear. However, the company’s beta of 0.78 indicates lower volatility relative to the market, which may appeal to risk-averse investors. Market expectations likely hinge on the growth potential of its digital services and Omiai app.

Strategic Advantages And Outlook

Net Marketing’s strategic advantages lie in its digital expertise and niche market positioning, particularly through Omiai. The outlook remains cautiously optimistic, with opportunities in digital advertising and online platforms, though competition in the sector could pressure margins. The company’s strong cash position provides flexibility to pursue growth or innovation initiatives.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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