Subscribe

INTAGE HOLDINGS Inc. (4326.T)

JPY1,896.00 -1.00 (-0.05%)
JP JPX Communication Services Advertising Agencies
Address INTAGE Akihabara Building 101-0022
Tokyo, JP
CEO Yoshiya Nishi
IPO 2008-01-22
ISIN JP3152790006

Explore sections of this company profile

Description

INTAGE HOLDINGS Inc., established in 1960 and headquartered in Tokyo, Japan, is a prominent provider of market research and data solutions, operating globally. The company organizes its services across three main divisions: Marketing Support for Consumer Goods & Services, Marketing Support for Healthcare, and Business Intelligence. For its consumer goods and services clients, which include manufacturers, advertisers, government bodies, and IT firms, INTAGE offers customized and panel-based research to bolster their marketing strategies. Within the healthcare sector, the company specializes in analyzing prescription data, conducting extensive market surveys for both over-the-counter and prescription drugs for pharmaceutical companies, and also serves as a Contract Research Organization (CRO). The Business Intelligence segment provides a broad array of technology-driven and operational services, such as system development and management, business process outsourcing (BPO), data center operations, advanced data modeling, and data utilization consulting. Additionally, it offers enterprise solutions, specialized research, and comprehensive IT infrastructure support, including architecture, implementation, ongoing operations, and auditing, for diverse industries like pharmaceuticals, manufacturing, retail, travel, and advertising. The company rebranded from INTAGE Inc. to INTAGE HOLDINGS Inc. in October 2013.

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
JPY1,896.00 -1.00 (-0.05%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
30.6K
Beta
0.50
Float Shares
12.47M
Free Float %
32.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.26% +1.12% +3.00% +5.07% +0.88% -2.72% -5.18% +5.52% +21.57% +144.52% +329.48%
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
1,896.00
DCF (Unlevered) 3,661.38 +93.1%
DCF (Levered) 5,142.61 +171.2%

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) 50% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.04
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +3.6% Q1'26: +6.7% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    +42.4% Q1'26: +24.1% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +8.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +8.0% Q1'26: +15.9% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +20.5% Q1'26: +35.1% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +0.2% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.05× Q1'26: 0.02× (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 (0.50) × ERP
WACC = 99% × Ke + 1% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,612.87 Current price: 1,896.00
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 Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
45.48B
est: 48.00B (-5.2%)
47.99B
est: 48.00B (0.0%)
50.50B
est: 50.80B (-0.6%)
53.99B
est: 54.14B (-0.3%)
56.20B
est: 67.96B (-17.3%)
57.56B
est: 56.63B (+1.6%)
60.23B
est: 61.11B (-1.4%)
61.39B
est: 60.46B (+1.5%)
63.28B
est: 63.39B (-0.2%)
65.57B
est: 66.25B (-1.0%)
66.25B
66.25B – 66.25B
+0.0% YoY
EBITDA
5.50B
est: 4.76B (+15.5%)
5.99B
est: 4.76B (+25.7%)
5.88B
est: 5.04B (+16.7%)
5.87B
est: 5.37B (+9.3%)
6.00B
est: 6.74B (-11.0%)
6.12B
est: 5.62B (+9.0%)
6.61B
est: 6.06B (+9.0%)
5.61B
est: 6.00B (-6.4%)
5.18B
est: 6.27B (-17.4%)
6.89B
est: 6.55B (+5.2%)
6.55B
6.55B – 6.55B
+0.0% YoY
EBIT
3.88B
est: 3.51B (+10.8%)
est: 3.51B (-100.0%)
est: 3.71B (-100.0%)
est: 3.95B (-100.0%)
est: 4.96B (-100.0%)
4.42B
est: 4.14B (+6.9%)
4.65B
est: 4.46B (+4.2%)
est: 4.42B (-100.0%)
3.81B
est: 4.59B (-17.1%)
5.27B
est: 4.80B (+9.8%)
4.80B
4.80B – 4.80B
+0.0% YoY
Net Income
2.33B
est: 2.53B (-8.1%)
2.87B
est: 2.53B (+13.5%)
3.05B
est: 2.75B (+10.9%)
2.86B
est: 2.54B (+12.4%)
3.13B
est: 2.19B (+42.7%)
3.37B
est: 2.61B (+29.0%)
3.42B
est: 3.67B (-6.9%)
3.51B
est: 3.20B (+9.5%)
2.46B
est: 2.64B (-7.0%)
3.51B
est: 3.70B (-5.3%)
3.22B
3.22B – 3.22B
-13.0% YoY
SGA
— – —
EPS
58.28
est: 66.40 (-12.2%)
71.91
est: 66.40 (+8.3%)
76.08
est: 72.17 (+5.4%)
69.47
est: 66.75 (+4.1%)
78.00
est: 57.55 (+35.5%)
84.40
est: 68.60 (+23.0%)
86.31
est: 96.40 (-10.5%)
91.21
est: 84.05 (+8.5%)
64.47
est: 69.20 (-6.8%)
91.83
est: 97.00 (-5.3%)
84.40
84.40 – 84.40
-13.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 A- 4/5 5/5 3/5 4/5 4/5 2/5 3/5
2026-05-01 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-30 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-28 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-27 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-24 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-23 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-21 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-20 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-17 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5
2026-04-16 A- 4/5 5/5 3/5 5/5 3/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
152.59M
OE per share TTM
3.99
Owner's Yield
0.24%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
6.7%

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 29 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.05% 205.4K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.03% 242.1K 0.40%
3 State Street SPDR Portfolio Developed World ex-US ETF SPDW 0.02% 6.06M 0.03%
4 Schwab International Small-Cap Equity ETF SCHC 0.01% 431.1K 0.06%
5 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 578.9K 0.06%
6 Dimensional - International Small Cap ETF DFIS 0.00% 142.7K 0.39%
7 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 17.8K 0.45%
8 iShares Core TOPIX ETF 1475.T 0.00% 397.6K 0.05%
9 Dimensional - International Core Equity 2 ETF DFIC 0.00% 236.1K 0.22%
10 Vanguard FTSE Pacific ETF VPL 0.00% 204.2K 0.07%

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
1.58M
Shares Outstanding
38.21M

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
Ayumi Higaki Senior Executive Officer & Director female
Kazuko Sakai Senior Executive Officer of Business Intelligence Business & Chief Information Officer
Keita Murai Senior Executive Officer of Marketing Support (Healthcare) Business
Shigeyoshi Matsuo General Manager of Human Resources Planning Division male
Toru Takeuchi Chief Financial Officer, GM of Corporate Management Department & Director male
Yoshiya Nishi President, Chief Executive Officer & Representative Director 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