Subscribe

YRGLM Inc. (3690.T)

JPY538.00 -1.00 (-0.19%)
JP JPX Communication Services Advertising Agencies
Address Herbis ENT Office Tower 530-0001
Osaka, JP
CEO Susumu Iwata
IPO 2014-09-18
ISIN JP3984180004

Explore sections of this company profile

Description

Operating from Japan, YRGLM Inc. specializes in delivering diverse marketing solutions and platforms. Its extensive suite of services includes AD EBiS, a platform for measuring advertising performance; Adrepo, an automated tool for generating programmatic ad reports; Adhoop, a specialized platform connecting marketing professionals; and eZCX, a dedicated customer experience platform. Furthermore, YRGLM owns Spoo! Inc., a creative agency adept at strategic planning, production, information design, construction, and operation of web media and online content. The company's offerings also encompass TOPICA WORKS, an agency managing distributed video media; far end technology, an internet services provider; and the e-commerce platforms EC-CUBE and EC-CUBE Innovations. Founded in 2001, the firm is headquartered in Osaka, Japan. It rebranded to YRGLM Inc. in August 2019, having previously been known as LOCKON Co., LTD.

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
JPY538.00 -1.00 (-0.19%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5.5K
Beta
0.62
Float Shares
2.04M
Free Float %
32.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.36% +0.74% -3.02% -4.88% -8.24% -5.70% +0.55% -9.90% -55.54% -87.95% -16.00%
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
538.00
DCF (Unlevered) 5,230.92 +872.3%
DCF (Levered) 7,353.72 +1,266.9%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.85
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +35.7% Q1'26: +31.3% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    -306.3% Q1'26: +271.8% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +10.7% Q1'26: +35.7% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +5.9% Q1'26: +7.3% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +36.2% Q1'26: +21.6% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +0.3% Q1'26: +0.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    1.14× Q1'26: 2.77× (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 (0.84) × ERP
WACC = 84% × Ke + 16% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,219.52 Current price: 538.00
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 Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Revenue
1.44B
est: 1.70B (-15.4%)
1.61B
est: 2.00B (-19.4%)
1.72B
est: 1.68B (+2.6%)
1.80B
est: 1.78B (+1.4%)
2.20B
est: 2.35B (-6.2%)
2.62B
est: 2.70B (-3.0%)
2.96B
est: 3.11B (-4.9%)
3.33B
est: 3.65B (-8.7%)
3.63B
est: 4.80B (-24.5%)
EBITDA
373.19M
est: 263.52M (+41.6%)
286.46M
est: 310.02M (-7.6%)
175.08M
est: 259.64M (-32.6%)
5.64M
est: 275.92M (-98.0%)
247.42M
est: 364.28M (-32.1%)
513.90M
est: 418.53M (+22.8%)
638.12M
est: 482.08M (+32.4%)
685.71M
est: 565.79M (+21.2%)
628.73M
est: 744.05M (-15.5%)
EBIT
350.66M
est: 124.45M (+181.8%)
247.94M
est: 146.41M (+69.3%)
92.83M
est: 122.62M (-24.3%)
-99.67M
est: 130.31M (-176.5%)
77.35M
est: 172.03M (-55.0%)
270.66M
est: 197.65M (+36.9%)
360.53M
est: 227.67M (+58.4%)
392.14M
est: 267.20M (+46.8%)
318.37M
est: 351.39M (-9.4%)
Net Income
230.85M
est: 198.61M (+16.2%)
168.82M
est: 298.23M (-43.4%)
72.98M
est: 68.68M (+6.3%)
-88.85M
est: 95.28M (-193.2%)
-34.99M
est: 122.51M (-128.6%)
183.39M
est: 132.41M (+38.5%)
239.65M
est: 228.31M (+5.0%)
236.06M
est: 332.26M (-29.0%)
197.02M
est: 486.32M (-59.5%)
SGA
605.60M
est: 896.38M (-32.4%)
793.93M
est: 1.05B (-24.7%)
1.03B
est: 883.20M (+16.4%)
1.29B
est: 938.56M (+37.3%)
1.48B
est: 1.24B (+19.1%)
1.55B
est: 1.42B (+9.2%)
1.67B
est: 1.64B (+2.1%)
1.87B
est: 1.92B (-3.0%)
1.85B
est: 2.53B (-26.9%)
EPS
36.89
est: 32.10 (+14.9%)
26.79
est: 48.20 (-44.4%)
11.56
est: 11.10 (+4.1%)
-14.02
est: 15.40 (-191.0%)
-5.54
est: 19.80 (-128.0%)
29.09
est: 21.40 (+35.9%)
37.96
est: 36.90 (+2.9%)
37.70
est: 53.70 (-29.8%)
31.39
est: 78.60 (-60.1%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-05-01 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
580.87M
OE per share TTM
93.68
Owner's Yield
16.98%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.9%

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

This company is not held by any ETF in our universe.

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
786.2K
Shares Outstanding
6.20M

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
Hideki Kayanoki Executive Officer & Chief Operating Officer male
Hirokazu Fukuda Executive Vice President, GM of Business Admin Division & GM of Product Development Division male
Hiroki Akazawa Senior Executive Officer, Chief Financial Officer & Director male
Hitoshi Nakagawa Senior Executive Officer & Chief Technology Officer male
Satoshi Mizuno Executive Officer & GM of Business Development Office male
Shinpei Hata CCO & Executive Officer male
Susumu Iwata Founder, Executive President, Chief Executive Officer, Executive Officer & Representative Director male
Yuichi Ikeda Acting General Manager
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