Subscribe

Neo Marketing Inc. (4196.T)

JPY1,685.00 -11.00 (-0.65%)
JP JPX Communication Services Advertising Agencies
Address Yomeishu Building 150-0036
Tokyo, JP
CEO Mitsunobu Hashimoto
Website neo-m.jp
IPO 2021-04-22
ISIN JP3758260008

Explore sections of this company profile

Description

Neo Marketing Inc. offers comprehensive market support solutions, encompassing a diverse range of services. Their extensive marketing research division provides various quantitative studies, such as online, academic, venue, in-store, mail, home use, and customer/employee surveys. They also conduct qualitative research, including online, in-depth, and group interviews, as well as observational surveys. Furthermore, the company delivers specialized research tailored for new product development, customer-focused marketing, distinctive brand analysis, pricing strategies, comfortable recruitment, rapid interviews, standardized concept testing, and identifying category entry points. The company's communication planning services involve developing strategic frameworks for communication, brand building, and public relations, alongside crafting insight-driven PR and press releases. Their digital marketing capabilities span various channels, including paid advertising (listing, display, social media, video), content creation, article writing, pharmaceutical and medical device law compliance, social media account management, and influencer marketing. They also provide creative solutions, social media promotions, influencer PR, and user-generated content (UGC) activation. Neo Marketing also supports clients with customer success initiatives, email and chat assistance, covert mystery evaluations (calls, emails, chats), and direct social media recruitment. Additionally, they offer B2B marketing consulting. Founded in Tokyo, Japan, in 2000, the company operated as Media Interactive Co., Ltd. until its name change to Neo Marketing Inc. in April 2012.

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
JPY1,685.00 -11.00 (-0.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5.8K
Beta
0.64
Float Shares
631.9K
Free Float %
25.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.98% +1.62% -0.07% +7.59% +26.95% +24.12% +44.17% +24.23% -50.48% -64.43% -64.43%
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
1,685.00
DCF (Unlevered) 1,995.03 +18.4%
DCF (Levered) 1,619.86 -3.9%

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
4.27
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +9.9% Q1'26: +7.3% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    -81.6% Q1'26: -41.3% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +0.7% Q1'26: +6.1% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +0.5% Q1'26: +14.5% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +2.7% Q1'26: +93.5% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    -1.9% Q1'26: -1.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    14.40× Q1'26: 1.27× (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 (0.72) × ERP
WACC = 85% × Ke + 15% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,993.15 Current price: 1,685.00
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 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
1.83B
est: 1.82B (+0.4%)
2.25B
est: 2.25B (+0.3%)
2.28B
est: 2.58B (-11.7%)
2.10B
est: 2.52B (-16.6%)
2.31B
est: 2.87B (-19.6%)
3.26B
3.26B – 3.26B
+13.6% YoY
EBITDA
329.03M
est: 144.97M (+127.0%)
340.91M
est: 178.62M (+90.9%)
341.83M
est: 205.04M (+66.7%)
45.07M
est: 262.67M (-82.8%)
43.80M
est: 299.32M (-85.4%)
340.14M
340.14M – 340.14M
+13.6% YoY
EBIT
303.46M
est: 114.89M (+164.1%)
280.39M
est: 141.57M (+98.1%)
311.61M
est: 162.51M (+91.8%)
15.50M
est: 221.15M (-93.0%)
10.85M
est: 252.00M (-95.7%)
286.36M
286.36M – 286.36M
+13.6% YoY
Net Income
206.00M
est: 162.19M (+27.0%)
-280.65M
est: 203.49M (-237.9%)
198.37M
est: 206.72M (-4.0%)
147.44M
est: 135.83M (+8.5%)
26.63M
est: 199.01M (-86.6%)
252.25M
252.25M – 252.25M
+26.8% YoY
SGA
599.22M
est: 682.03M (-12.1%)
728.20M
est: 840.37M (-13.3%)
740.07M
est: 964.65M (-23.3%)
920.55M
est: 941.42M (-2.2%)
1.05B
est: 1.07B (-2.0%)
1.22B
1.22B – 1.22B
+13.6% YoY
EPS
84.15
est: 65.20 (+29.1%)
-112.35
est: 81.80 (-237.3%)
80.50
est: 83.10 (-3.1%)
59.68
est: 54.60 (+9.3%)
10.76
est: 80.00 (-86.6%)
101.40
101.40 – 101.40
+26.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-14 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-13 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-12 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-11 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-08 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-07 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-01 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-04-30 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-04-28 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-27 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-24 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-23 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-22 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-21 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-20 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-17 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
49.74M
OE per share TTM
20.34
Owner's Yield
1.42%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.5%

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
94.3K
Shares Outstanding
2.45M

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
Mitsunobu Hashimoto Chairman & Chief Executive Officer male
Naoki Morita Chief Financial Officer & Director male
Yosuke Imaizumi Executive Officer
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 history

Earnings history

Earnings reports

Stock splits