investorscraft@gmail.com

Intrinsic ValueAidma Marketing Communication Corporation (9466.T)

Previous Close¥242.00
Intrinsic Value
Upside potential
Previous Close
¥242.00

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

Aidma Marketing Communication Corporation operates in Japan's advertising and marketing services sector, specializing in data-driven promotional solutions for the distribution and retail industries. The company's core offerings include ARSS promotional tools, market research planning, and the Aidoma big data platform, which leverages analytics to optimize marketing strategies for clients. Its Web SP solutions and promotional support services further enhance its ability to deliver targeted, performance-based campaigns. Positioned as a niche player, Aidma differentiates itself through localized expertise and technology integration, catering primarily to Japanese retailers seeking to improve customer engagement and sales efficiency. The company’s focus on data analytics and digital transformation aligns with broader industry trends toward measurable marketing outcomes. Despite operating in a competitive space dominated by larger agencies, Aidma maintains relevance through specialized services and a deep understanding of regional retail dynamics.

Revenue Profitability And Efficiency

In FY 2024, Aidma reported revenue of ¥5.84 billion, with net income of ¥158 million, reflecting modest profitability in a competitive sector. The diluted EPS of ¥12.11 indicates reasonable earnings per share, though operating cash flow of ¥300 million suggests some operational efficiency. Capital expenditures were limited at ¥-59 million, signaling a lean investment approach.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a 2.7% margin on revenue. However, its cash position of ¥1.95 billion against total debt of ¥465 million indicates strong liquidity and manageable leverage, supporting capital efficiency.

Balance Sheet And Financial Health

Aidma’s balance sheet is robust, with cash and equivalents nearly quadruple its total debt. This conservative financial structure provides flexibility for strategic initiatives or weathering downturns. The absence of significant leverage underscores a low-risk profile.

Growth Trends And Dividend Policy

Growth trends remain subdued, with limited capex suggesting a focus on stability over expansion. The dividend payout of ¥15 per share reflects a commitment to shareholder returns, though yield sustainability depends on future profitability in a challenging market.

Valuation And Market Expectations

With a market cap of ¥3.3 billion and a beta of 0.25, Aidma is perceived as a low-volatility, small-cap stock. The valuation reflects its niche positioning and modest growth prospects, with investors likely prioritizing stability over aggressive appreciation.

Strategic Advantages And Outlook

Aidma’s strategic advantage lies in its specialized data-driven solutions for retail marketing, though scalability may be limited. The outlook hinges on its ability to innovate within Japan’s evolving digital advertising landscape while maintaining financial discipline.

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