investorscraft@gmail.com

Intrinsic ValueUreru Net Advertising Co.,Ltd. (9235.T)

Previous Close¥614.00
Intrinsic Value
Upside potential
Previous Close
¥614.00

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

Ureru Net Advertising Co., Ltd. operates in the digital advertising sector, specializing in D2C (direct-to-consumer) online shopping support through cloud-based services. The company focuses on enabling businesses to optimize their e-commerce strategies, leveraging data-driven advertising solutions to enhance customer acquisition and retention. Based in Fukuoka, Japan, Ureru Net serves a niche but growing segment of the digital marketing industry, competing with larger agencies by offering tailored, scalable solutions for small and mid-sized enterprises. The company’s cloud platform integrates analytics, ad placement, and performance tracking, positioning it as a facilitator of cost-efficient digital commerce. Despite its specialized focus, Ureru Net faces intense competition from global and domestic players, requiring continuous innovation to maintain relevance in a rapidly evolving market. Its regional presence and targeted service offerings provide differentiation, though scalability remains a challenge given the capital-intensive nature of advertising technology.

Revenue Profitability And Efficiency

In FY 2024, Ureru Net reported revenue of ¥756.7 million but recorded a net loss of ¥326.7 million, reflecting operational challenges. The negative operating cash flow of ¥384.9 million and capital expenditures of ¥124 million indicate significant investment outlays without immediate returns. The diluted EPS of -¥48.63 underscores profitability pressures, likely tied to competitive market dynamics and high customer acquisition costs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. With a beta of 7.21, Ureru Net exhibits high volatility, suggesting investor skepticism about its near-term earnings stability. The lack of positive operating cash flow further limits its ability to reinvest organically, raising questions about capital allocation effectiveness.

Balance Sheet And Financial Health

Ureru Net’s financial position is strained, with ¥278 million in cash against ¥396.8 million in total debt, indicating potential liquidity risks. The negative net income and cash flow exacerbate leverage concerns, though the absence of dividends preserves limited liquidity for operational needs. The balance sheet reflects a challenging phase, requiring either improved profitability or external financing to stabilize.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, with no dividend payouts signaling a focus on survival rather than shareholder returns. The lack of profitability and high beta suggest speculative investor interest, dependent on future turnaround potential. Market cap of ¥8.12 billion implies modest expectations, with growth contingent on reversing operational losses and scaling its cloud services effectively.

Valuation And Market Expectations

Ureru Net’s valuation reflects high risk, with a market cap of ¥8.12 billion despite persistent losses. The elevated beta indicates market sensitivity to its performance, likely pricing in either a recovery or further decline. Investors appear to weigh its niche positioning against execution risks, with little margin for error in achieving profitability.

Strategic Advantages And Outlook

Ureru Net’s specialization in D2C advertising provides a differentiated offering, but its financial instability limits strategic flexibility. Success hinges on improving monetization, reducing costs, and possibly securing partnerships to enhance scale. The outlook remains cautious, with the company needing to demonstrate sustainable progress to regain investor confidence in a competitive sector.

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