Subscribe

Dentsu Group Inc. (4324.T)

JPY3,443.00 +87.00 (+2.59%)
JP JPX Communication Services Advertising Agencies
Address 1-8-1, Higashi-Shimbashi 105-7050
Tokyo, JP
CEO Takeshi Sano
IPO 2001-11-30
ISIN JP3551520004

Explore sections of this company profile

Also trades on Other OTC · DNTUF (USD) Other OTC · DNTUY (USD) Tokyo Stock Exchange · 4324.T (JPY)
Description

Based in Tokyo, Japan, Dentsu Group Inc. has been a leading force in the Japanese advertising industry since its inception in 1901. The company offers a comprehensive range of advertising solutions, leveraging diverse media channels such as traditional print (newspapers, magazines), broadcast (radio, television), and digital platforms (internet). Their extensive offerings also cover sales promotions, cinema advertising, out-of-home media placements, and public transport advertising. Beyond its primary advertising domain, Dentsu engages in providing IT consulting, system development, and operational management services, alongside the distribution of various software products. The company further extends its expertise to marketing and robust network services. Additionally, Dentsu Group Inc. operates within the real estate sector, involving the leasing of office premises, the purchase and sale of properties, and specialized building and valuation services.

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
JPY3,443.00 +87.00 (+2.59%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.33
Float Shares
214.50M
Free Float %
82.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.09% +0.46% -1.89% +2.42% -9.31% -9.36% -2.29% -32.35% -11.59% -45.89% +30.55%
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
3,443.00
DCF (Unlevered) 18,375.64 +433.7%
DCF (Levered) 8,820.74 +156.2%

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) 56% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 2 0
Hold 3 -2
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.93
Distress
Piotroski F-Score
5 / 9
Average
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
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +1.7% Q1'26: +3.5% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    -71.8% Q1'26: +539.7% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +10.3% Q1'26: -10.0% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +10.4% Q1'26: +8.8% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +23.9% Q1'26: +12.8% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    -0.8% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    2.10× Q1'26: 2.28× (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 (0.35) × ERP
WACC = 63% × Ke + 37% × Kd (6.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 18,341.41 Current price: 3,443.00
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 Dec 2014
actual
Dec 2015
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
8 EPS Ana.
Dec 2027
10 Rev. Ana.
9 EPS Ana.
Dec 2028
7 Rev. Ana.
7 EPS Ana.
Dec 2029
3 Rev. Ana.
2 EPS Ana.
Dec 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
659.77B
est: 1.95T (-66.2%)
728.63B
est: 695.41B (+4.8%)
941.96B
est: 695.41B (+35.5%)
838.36B
est: 817.04B (+2.6%)
928.84B
est: 926.17B (+0.3%)
1.02T
est: 1.01T (+1.2%)
1.05T
est: 1.04T (+1.1%)
939.24B
est: 931.31B (+0.9%)
1.09T
est: 1.06T (+2.4%)
1.25T
est: 1.23T (+1.4%)
1.30T
est: 1.38T (-5.6%)
1.41T
est: 1.40T (+0.8%)
1.44T
est: 1.40T (+2.2%)
1.47T
1.42T – 1.50T
+4.5% YoY
1.50T
1.45T – 1.53T
+1.9% YoY
1.53T
1.52T – 1.53T
+2.1% YoY
1.59T
1.54T – 1.63T
+4.0% YoY
1.63T
1.58T – 1.67T
+2.8% YoY
EBITDA
134.03B
est: 192.50B (-30.4%)
186.94B
est: 68.60B (+172.5%)
190.96B
est: 68.60B (+178.4%)
176.54B
est: 80.59B (+119.1%)
180.43B
est: 91.36B (+97.5%)
169.60B
est: 99.32B (+70.8%)
181.17B
est: 102.21B (+77.2%)
172.26B
est: 91.86B (+87.5%)
218.91B
est: 104.62B (+109.2%)
243.90B
est: 121.27B (+101.1%)
207.45B
est: 239.40B (-13.3%)
217.56B
est: 242.37B (-10.2%)
223.15B
est: 243.32B (-8.3%)
254.37B
245.98B – 260.48B
+4.5% YoY
259.08B
250.95B – 265.46B
+1.9% YoY
264.40B
263.99B – 264.82B
+2.1% YoY
274.87B
266.02B – 281.56B
+4.0% YoY
282.56B
273.47B – 289.43B
+2.8% YoY
EBIT
98.10B
est: 57.21B (+71.5%)
146.55B
est: 20.39B (+618.9%)
132.52B
est: 20.39B (+550.1%)
127.00B
est: 23.95B (+430.3%)
121.34B
est: 27.15B (+346.9%)
105.83B
est: 29.52B (+258.6%)
86.63B
est: 30.38B (+185.2%)
81.63B
est: 27.30B (+199.0%)
140.25B
est: 31.09B (+351.1%)
169.73B
est: 36.04B (+371.0%)
128.73B
est: 155.91B (-17.4%)
136.11B
est: 157.84B (-13.8%)
148.54B
est: 158.47B (-6.3%)
165.67B
160.20B – 169.64B
+4.5% YoY
168.73B
163.44B – 172.89B
+1.9% YoY
172.20B
171.93B – 172.47B
+2.1% YoY
179.01B
173.25B – 183.37B
+4.0% YoY
184.02B
178.10B – 188.50B
+2.8% YoY
Net Income
66.51B
est: 38.42B (+73.1%)
79.85B
est: 60.09B (+32.9%)
96.87B
est: 60.09B (+61.2%)
83.50B
est: 76.04B (+9.8%)
105.48B
est: 76.41B (+38.0%)
90.32B
est: 79.65B (+13.4%)
-80.89B
est: 15.18B (-633.1%)
-159.60B
est: -4.14B (-3,759.1%)
108.39B
est: 111.33B (-2.6%)
59.85B
est: 90.61B (-34.0%)
-10.71B
est: -20.47B (+47.7%)
-192.17B
est: 26.60B (-822.3%)
-327.60B
est: -38.30B (-755.5%)
80.67B
70.15B – 99.99B
+310.6% YoY
84.21B
51.36B – 118.62B
+4.4% YoY
99.15B
81.21B – 120.38B
+17.7% YoY
109.95B
105.35B – 113.42B
+10.9% YoY
118.06B
113.12B – 121.79B
+7.4% YoY
SGA
479.77B
est: 1.51T (-68.1%)
572.08B
est: 536.45B (+6.6%)
702.40B
est: 536.45B (+30.9%)
613.85B
est: 630.28B (-2.6%)
697.86B
est: 714.47B (-2.3%)
763.97B
est: 776.74B (-1.6%)
759.28B
est: 799.36B (-5.0%)
663.79B
est: 718.43B (-7.6%)
759.14B
est: 818.16B (-7.2%)
877.03B
est: 948.41B (-7.5%)
943.58B
est: 984.04B (-4.1%)
991.47B
est: 996.24B (-0.5%)
1.05T
est: 1.00T (+4.9%)
1.05T
1.01T – 1.07T
+4.5% YoY
1.06T
1.03T – 1.09T
+1.9% YoY
1.09T
1.09T – 1.09T
+2.1% YoY
1.13T
1.09T – 1.16T
+4.0% YoY
1.16T
1.12T – 1.19T
+2.8% YoY
EPS
241.49
est: 146.84 (+64.5%)
276.89
est: 229.68 (+20.6%)
339.46
est: 229.68 (+47.8%)
292.84
est: 290.64 (+0.8%)
373.11
est: 292.07 (+27.7%)
320.39
est: 304.45 (+5.2%)
-287.92
est: 58.01 (-596.4%)
-571.19
est: -15.81 (-3,513.3%)
388.79
est: 425.54 (-8.6%)
223.33
est: 344.91 (-35.2%)
-40.52
est: -77.55 (+47.7%)
-734.56
est: 103.02 (-813.1%)
-1,262.03
est: -151.81 (-731.3%)
307.42
270.24 – 385.19
+302.5% YoY
351.16
197.86 – 456.98
+14.2% YoY
378.76
312.84 – 463.75
+7.9% YoY
423.55
405.83 – 436.95
+11.8% YoY
454.80
435.77 – 469.18
+7.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-05-01 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-15 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
113.86B
OE per share TTM
439.16
Owner's Yield
14.45%
Maintenance CapEx ratio
3.41%
Maint CapEx / Avg PPE
16.4%

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.

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
2.20M
Shares Outstanding
259.59M

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
Hiroshi Igarashi President, Group Chief Executive Officer, Representative Executive Officer & Representative Director 147M male
Arinobu Soga Representative Executive Officer, Executive Vice President, Global Chief Governance Officer & Director 122M male
Giulio Malegori Global COO, Executive VP & Global Chief Operating Officer male
Jeremy Miller Global Chief Communications Officer male
Miho Tanimoto Global Chief Human Resources Officer female
Natsuki Morishima Executive - Group IR Office
Shigeki Endo Global CFO, Director & Executive Officer male
Shirli Zelcer Chief Data and Technology Officer female
Takaki Hibino Executive Officer
Takeshi Sano Representative Executive Officer, President, Director & Global CEO male
Alex Bedier Global Chief Information Officer
Yuya Furukawa Chief Creative Officer 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