investorscraft@gmail.com

Intrinsic Valuelogly,Inc. (6579.T)

Previous Close¥310.00
Intrinsic Value
Upside potential
Previous Close
¥310.00

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

logly,Inc. is a Japan-based company specializing in media technology, ad technology, and data marketing solutions. Its core offerings include Logly Lift, an integrated advertising platform that connects advertisers and publishers, and Loyalfarm, an audience development tool designed to analyze and engage repeat visitors. The company also provides content solutions such as paywall services, content production, and esports tournament management through Adictor. Additionally, logly offers data-driven tools like Juicer, a user analysis DMP, and Zenback, enhancing digital engagement strategies. Operating in the competitive Internet Content & Information sector, logly positions itself as a niche player focusing on data-driven advertising and audience analytics. Its diversified product suite caters to publishers and advertisers seeking targeted, high-impact digital marketing solutions. While the company faces competition from global ad-tech giants, its localized expertise and integrated platform provide a competitive edge in Japan's digital marketing landscape.

Revenue Profitability And Efficiency

logly reported revenue of JPY 2.05 billion for FY 2024, reflecting its active engagement in Japan's digital advertising market. However, the company posted a net loss of JPY 46.98 million, with diluted EPS at -JPY 12.53, indicating profitability challenges. Operating cash flow was negative at JPY 112.61 million, while capital expenditures remained minimal at JPY 1 million, suggesting constrained operational efficiency amid market pressures.

Earnings Power And Capital Efficiency

The company's negative net income and operating cash flow highlight struggles in converting revenue into sustainable earnings. Despite its JPY 1.02 billion cash reserve, logly's capital efficiency appears suboptimal, as evidenced by its loss-making operations. The absence of significant capital expenditures indicates a cautious approach to growth investments, possibly due to competitive or macroeconomic headwinds.

Balance Sheet And Financial Health

logly maintains a solid liquidity position with JPY 1.02 billion in cash and equivalents, providing a buffer against its JPY 423.39 million total debt. The company's net cash position suggests moderate financial health, though its negative profitability metrics warrant close monitoring. The balance sheet structure reflects a conservative leverage profile, with debt levels manageable relative to liquid assets.

Growth Trends And Dividend Policy

Growth trends remain muted, as evidenced by the FY 2024 net loss and negative cash flow. The company does not pay dividends, reinvesting available resources into operations. Given its current financial performance, logly's near-term growth prospects appear constrained unless it achieves improved monetization or cost optimization in its ad-tech and data marketing segments.

Valuation And Market Expectations

With a market capitalization of JPY 1.48 billion, logly trades at a modest valuation multiple relative to its revenue. The beta of 1.058 suggests market-aligned volatility, reflecting investor perceptions of its sector risks. The absence of positive earnings likely tempers valuation upside, with market expectations hinging on future profitability improvements or strategic breakthroughs.

Strategic Advantages And Outlook

logly's strategic advantages lie in its integrated ad-tech platform and localized data solutions, which cater to Japan's unique digital marketing needs. However, the outlook remains cautious due to profitability challenges. Success will depend on scaling its audience analytics tools, improving monetization, and navigating competitive pressures in the evolving ad-tech landscape.

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