Subscribe

ITmedia Inc. (2148.T)

JPY1,180.00 -5.00 (-0.42%)
JP JPX Communication Services Advertising Agencies
Address Kioicho Building 102-0094
Tokyo, JP
CEO Takashi Kobayashi
IPO 2007-04-19
ISIN JP3104880004

Explore sections of this company profile

Description

ITmedia Inc. is a Japanese company specializing in the creation and management of online media platforms, delivering diverse content across a range of subjects. Its digital publications cover areas such as information technology, consumer electronics, business trends, engineering innovations, and societal and cultural topics. Beyond content provision, the company offers a comprehensive suite of digital marketing solutions, including sponsored content (tie-ups/advertorials), recruitment advertising, targeted ads leveraging reader behavior data, email marketing campaigns, support for attracting attendees to seminars, and general online advertising. Additionally, ITmedia assists clients with lead generation and utilization, and facilitates virtual events and webinars. Its primary clientele includes technology and software-as-a-service providers, as well as businesses within the manufacturing sector. Established in 1999, the firm initially operated as Softbank ITmedia, Inc. before rebranding to ITmedia Inc. in March 2005. Headquartered in Tokyo, Japan, it operates as a subsidiary of SB Media Holdings Corp.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,180.00 -5.00 (-0.42%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
80.1K
Beta
0.75
Float Shares
7.81M
Free Float %
40.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.31% -8.22% -17.90% -27.21% -18.32% -20.25% -16.68% -1.00% -22.32% +46.08% +26.92%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,180.00
DCF (Unlevered) 1,484.10 +25.8%
DCF (Levered) 1,425.78 +20.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.92
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +2.6% Q1'26: +5.2% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    -20.4% Q1'26: -22.3% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +12.5% Q1'26: +19.8% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +21.3% Q1'26: +26.3% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +40.2% Q1'26: +55.1% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.09× Q1'26: 0.07× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.78) × ERP
WACC = 99% × Ke + 1% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,475.86 Current price: 1,180.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
3.16B
est: 3.10B (+2.0%)
4.38B
est: 4.41B (-0.8%)
4.45B
est: 4.45B (+0.0%)
4.61B
est: 4.62B (-0.2%)
4.70B
est: 4.82B (-2.4%)
5.28B
est: 5.15B (+2.5%)
6.89B
est: 6.81B (+1.3%)
8.09B
est: 7.94B (+1.9%)
8.75B
est: 8.96B (-2.3%)
8.00B
est: 7.93B (+0.9%)
8.10B
est: 8.10B (+0.0%)
8.25B
8.25B – 8.25B
+1.9% YoY
9.20B
9.20B – 9.20B
+11.5% YoY
9.90B
9.90B – 9.90B
+7.6% YoY
10.60B
10.60B – 10.60B
+7.1% YoY
11.40B
11.40B – 11.40B
+7.5% YoY
EBITDA
562.26M
est: 1.03B (-45.4%)
1.00B
est: 1.47B (-31.7%)
837.29M
est: 1.48B (-43.4%)
869.32M
est: 1.54B (-43.4%)
991.11M
est: 1.60B (-38.1%)
1.50B
est: 1.71B (-12.5%)
2.37B
est: 2.26B (+4.9%)
2.97B
est: 2.64B (+12.5%)
3.22B
est: 2.98B (+8.1%)
2.45B
est: 2.64B (-7.2%)
2.24B
est: 2.53B (-11.2%)
2.57B
2.57B – 2.57B
+1.9% YoY
2.87B
2.87B – 2.87B
+11.5% YoY
3.09B
3.09B – 3.09B
+7.6% YoY
3.31B
3.31B – 3.31B
+7.1% YoY
3.56B
3.56B – 3.56B
+7.5% YoY
EBIT
488.99M
est: 923.68M (-47.1%)
865.82M
est: 1.31B (-34.1%)
704.29M
est: 1.33B (-46.9%)
743.31M
est: 1.38B (-46.0%)
878.45M
est: 1.44B (-38.8%)
1.17B
est: 1.53B (-23.7%)
2.02B
est: 2.03B (-0.3%)
2.69B
est: 2.37B (+13.5%)
2.93B
est: 2.67B (+9.7%)
2.23B
est: 2.36B (-5.6%)
2.03B
est: 2.28B (-10.9%)
2.33B
2.33B – 2.33B
+1.9% YoY
2.59B
2.59B – 2.59B
+11.5% YoY
2.79B
2.79B – 2.79B
+7.6% YoY
2.99B
2.99B – 2.99B
+7.1% YoY
3.21B
3.21B – 3.21B
+7.5% YoY
Net Income
293.57M
est: 261.40M (+12.3%)
548.11M
est: 552.06M (-0.7%)
475.48M
est: 464.27M (+2.4%)
494.30M
est: 532.55M (-7.2%)
376.75M
est: 419.41M (-10.2%)
734.97M
est: 737.38M (-0.3%)
1.26B
est: 1.24B (+1.0%)
1.80B
est: 1.75B (+2.8%)
1.97B
est: 1.97B (+0.1%)
1.50B
est: 1.46B (+2.8%)
1.50B
est: 1.39B (+7.7%)
1.25B
1.25B – 1.25B
-10.4% YoY
1.46B
1.46B – 1.46B
+16.9% YoY
1.70B
1.70B – 1.70B
+16.6% YoY
1.85B
1.85B – 1.85B
+8.9% YoY
2.04B
2.04B – 2.04B
+10.3% YoY
SGA
1.40B
est: 1.07B (+30.0%)
1.85B
est: 1.53B (+21.1%)
2.00B
est: 1.54B (+29.8%)
1.92B
est: 1.60B (+19.8%)
1.89B
est: 1.67B (+13.0%)
2.10B
est: 1.78B (+17.6%)
2.52B
est: 2.36B (+7.0%)
2.65B
est: 2.75B (-3.6%)
2.79B
est: 3.10B (-10.2%)
2.79B
est: 2.75B (+1.7%)
3.00B
est: 2.86B (+4.9%)
2.92B
2.92B – 2.92B
+1.9% YoY
3.25B
3.25B – 3.25B
+11.5% YoY
3.50B
3.50B – 3.50B
+7.6% YoY
3.75B
3.75B – 3.75B
+7.1% YoY
4.03B
4.03B – 4.03B
+7.5% YoY
EPS
15.25
est: 13.40 (+13.8%)
28.21
est: 28.30 (-0.3%)
24.26
est: 23.80 (+1.9%)
25.46
est: 27.30 (-6.7%)
19.33
est: 21.50 (-10.1%)
37.20
est: 37.80 (-1.6%)
63.32
est: 63.70 (-0.6%)
90.94
est: 89.85 (+1.2%)
99.82
est: 101.10 (-1.3%)
76.98
est: 74.90 (+2.8%)
77.18
est: 71.20 (+8.4%)
63.80
63.80 – 63.80
-10.4% YoY
74.60
74.60 – 74.60
+16.9% YoY
87.00
87.00 – 87.00
+16.6% YoY
94.70
94.70 – 94.70
+8.9% YoY
104.50
104.50 – 104.50
+10.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-11 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-08 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-07 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-05-01 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 3/5 2/5 2/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.13B
OE per share TTM
58.11
Owner's Yield
4.53%
Maintenance CapEx ratio
9.56%
Maint CapEx / Avg PPE
3.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 8 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.00% 117.5K 0.39%
2 iShares Core TOPIX ETF 1475.T 0.00% 188.2K 0.05%
3 Dimensional - International Core Equity 2 ETF DFIC 0.00% 60.2K 0.22%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 49.5K 0.28%
5 State Street SPDR Portfolio Developed World ex-US ETF SPDW 0.00% 66.4K 0.03%
6 Avantis Responsible International Equity ETF AVSD 0.00% 733.62 0.23%
7 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.22M
Shares Outstanding
19.42M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akihiro Kagaya Chief Financial Officer, GM of Administration Division & Director male
Hideyuki Asai Executive Officer, President & Representative Director of Order Navi Co., Ltd.
Masafumi Ishimori MEO & Head of BtoC Media Busi Headq and Editorial Dept, BtoB Media Business Div male
Ryo Izumi Executive Officer & Netorabo Director of BtoC Media Business Headquarters
Takashi Kobayashi President, Chief Executive Officer & Representative Director male
Takeshi Muto Managing Executive Officer and Head of Media & Technology Division male
Toshiyuki Nishiyama Managing Executive Officer, GM of Sales Headquarters & BtoB Media Business Headquarters male
Yorimasa Tada Senior Executive Managing Officer & Head of BtoB Media Business Division male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits