Subscribe

Digital Garage, Inc. (4819.T)

JPY2,326.00 -60.00 (-2.51%)
JP JPX Technology Information Technology Services
Address DG Building 150-0022
Tokyo, JP
CEO Kaoru Hayashi
IPO 2000-12-14
ISIN JP3549070005

Explore sections of this company profile

Also trades on Other OTC · DLGEF (USD) Tokyo Stock Exchange · 4819.T (JPY)
Description

Digital Garage, Inc. functions as a "context company" with operations extending across Japan and into international markets. The company's activities are organized into four key segments. Its Financial Technology division specializes in providing diverse payment platforms, encompassing credit card, convenience store, and QR code systems. The Marketing Technology segment delivers comprehensive solutions that integrate both digital and real-world marketing strategies. Through its Incubation Technology arm, the company strategically invests in nascent startup ventures. Lastly, the Long-term Incubation segment is geared towards generating sustained cash flows over the medium to long term. Digital Garage, Inc. was established in 1995 and is headquartered in Tokyo, Japan.

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
JPY2,326.00 -60.00 (-2.51%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
404.3K
Beta
0.83
Float Shares
24.79M
Free Float %
54.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.03% -12.24% -2.74% +15.17% -25.43% -15.52% -47.25% -50.89% -46.51% +3.73% +201.70%
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
2,326.00
DCF (Unlevered) 1,114.77 -52.1%
DCF (Levered) 2,215.08 -4.8%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.27
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +9.3% Q1'26: +2.9% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +117.8% Q1'26: -33.3% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    -35.1% Q1'26: -158.1% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    -4.5% Q1'26: -4.8% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    -2.1% Q1'26: -3.9% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +0.5% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    23.20× Q1'26: 20.80× (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 (0.86) × ERP
WACC = 65% × Ke + 35% × Kd (7.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,092.67 Current price: 2,326.00
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 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
2 Rev. Ana.
2 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
43.76B
est: 38.85B (+12.6%)
48.60B
est: 43.76B (+11.1%)
60.17B
est: 59.77B (+0.7%)
35.69B
est: 50.00B (-28.6%)
36.94B
est: 37.67B (-2.0%)
40.48B
est: 38.22B (+5.9%)
72.96B
est: 64.81B (+12.6%)
30.07B
est: 33.17B (-9.3%)
31.38B
est: 30.89B (+1.6%)
32.20B
est: 36.70B (-12.3%)
43.87B
43.41B – 44.32B
+19.5% YoY
45.85B
43.55B – 48.63B
+4.5% YoY
50.71B
49.28B – 52.66B
+10.6% YoY
53.44B
51.38B – 56.06B
+5.4% YoY
EBITDA
7.67B
est: 6.00B (+27.8%)
2.31B
est: 6.76B (-65.8%)
10.03B
est: 9.23B (+8.7%)
15.50B
est: 7.72B (+100.8%)
7.56B
est: 5.82B (+29.9%)
14.79B
est: 5.90B (+150.6%)
31.50B
est: 10.01B (+214.8%)
-5.31B
est: 5.12B (-203.7%)
10.30B
est: 2.98B (+245.5%)
-5.69B
est: 3.54B (-260.6%)
4.24B
4.19B – 4.28B
+19.5% YoY
4.43B
4.21B – 4.70B
+4.5% YoY
4.90B
4.76B – 5.08B
+10.6% YoY
5.16B
4.96B – 5.41B
+5.4% YoY
EBIT
7.66B
est: 2.04B (+274.8%)
1.82B
est: 2.30B (-20.9%)
8.68B
est: 3.14B (+176.0%)
13.66B
est: 2.63B (+419.3%)
10.39B
est: 1.98B (+424.0%)
14.63B
est: 2.01B (+627.5%)
45.74B
est: 3.41B (+1,241.5%)
-5.31B
est: 1.75B (-404.5%)
6.54B
est: -356.42M (+1,935.8%)
-9.85B
est: -423.55M (-2,224.4%)
-506.20M
-511.45M – -500.95M
-19.5% YoY
-529.12M
-561.14M – -502.59M
-4.5% YoY
-585.14M
-607.71M – -568.67M
-10.6% YoY
-616.70M
-646.87M – -592.94M
-5.4% YoY
Net Income
5.17B
est: 5.27B (-2.0%)
5.02B
est: 5.09B (-1.3%)
5.46B
est: 5.57B (-1.9%)
9.77B
est: 6.10B (+60.2%)
7.42B
est: 9.31B (-20.3%)
9.79B
est: 7.32B (+33.6%)
30.33B
est: 24.31B (+24.8%)
-9.32B
est: -5.39B (-73.0%)
5.81B
est: 4.88B (+19.0%)
-7.19B
est: -4.88B (-47.3%)
5.34B
5.14B – 5.55B
+209.5% YoY
4.85B
3.64B – 7.25B
-9.2% YoY
6.29B
3.93B – 8.70B
+29.6% YoY
6.53B
6.09B – 10.90B
+3.8% YoY
SGA
1.17B
est: 16.29B (-92.8%)
6.89B
est: 18.35B (-62.5%)
1.59B
est: 25.07B (-93.7%)
10.02B
est: 20.97B (-52.2%)
12.50B
est: 15.80B (-20.9%)
12.07B
est: 16.03B (-24.7%)
12.58B
est: 27.18B (-53.7%)
13.89B
est: 13.91B (-0.1%)
15.45B
est: 15.24B (+1.4%)
21.64B
est: 18.11B (+19.5%)
21.64B
21.41B – 21.86B
+19.5% YoY
22.62B
21.48B – 23.99B
+4.5% YoY
25.01B
24.31B – 25.98B
+10.6% YoY
26.36B
25.35B – 27.65B
+5.4% YoY
EPS
109.83
est: 113.80 (-3.5%)
106.61
est: 109.83 (-2.9%)
115.79
est: 120.20 (-3.7%)
199.31
est: 131.71 (+51.3%)
161.37
est: 201.13 (-19.8%)
212.50
est: 158.15 (+34.4%)
654.76
est: 525.05 (+24.7%)
-198.90
est: -116.40 (-70.9%)
126.77
est: 105.84 (+19.8%)
-155.29
est: -104.20 (-49.0%)
114.85
110.37 – 119.33
+210.2% YoY
115.19
78.13 – 155.72
+0.3% YoY
136.34
84.41 – 187.08
+18.4% YoY
182.58
130.91 – 234.25
+33.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B 3/5 4/5 3/5 3/5 1/5 1/5 4/5
2026-05-08 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-05-07 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-05-01 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-30 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-28 B- 2/5 3/5 2/5 3/5 1/5 1/5 4/5
2026-04-27 B- 2/5 3/5 2/5 3/5 1/5 1/5 4/5
2026-04-24 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-23 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-22 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-21 B- 2/5 3/5 2/5 3/5 1/5 1/5 4/5
2026-04-20 B- 2/5 3/5 2/5 3/5 1/5 1/5 4/5
2026-04-17 B- 2/5 3/5 2/5 3/5 1/5 1/5 4/5
2026-04-16 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-14.41B
OE per share TTM
-317.39
Owner's Yield
-11.65%
Maintenance CapEx ratio
15.69%
Maint CapEx / Avg PPE
40.6%

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 68 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.03% 270.7K 0.40%
2 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.02% 87.9K 0.58%
3 iShares Digitalisation UCITS ETF DGTL.L 0.01% 99.7K 0.40%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.01% 31.6K 0.50%
5 Schwab International Small-Cap Equity ETF SCHC 0.01% 552.5K 0.06%
6 BMO MSCI EAFE Small-Mid Cap Index ETF ZESM.TO 0.01% 22.4K 0.40%
7 Dimensional - International Small Cap ETF DFIS 0.01% 472.0K 0.39%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 16.4K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 989.4K 0.40%
10 iShares Core MSCI Japan IMI UCITS ETF IJPA.L 0.01% 511.0K 0.12%

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
-1.46M
Shares Outstanding
45.90M

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
Kaoru Hayashi Group Chief Executive Officer, President Executive Officer & Representative Director 372M male
Keizo Odori Vice President Executive Officer, COO & Representative Director 124M male
Masahito Okuma Senior Executive Officer & Director 104M male
Hiroshi Shino Senior Executive Officer & Director 104M male
Junichi Nakajima Senior Executive Officer & Head of GII Segment Division male
Junichi Sakishima Executive Officer & Head of App Business Division
Katsuaki Usami Senior Executive Officer & Head of Corporate Development Div. male
Lisa Katayama Corporate Officer & Chief Transformation Officer female
Nobuyuki Ishiyama Corp Off, Hd of Commerce Mktg.Div., Hd of Mktg.Transformation Div., & Deputy Head of Corp Div
Shunsuke Kitada Corporate Officer, CCA, Head of Financial Marketing Div. & Customer Architect Design male
Akio Niizawa Corporate Officer & Chief Data Marketing Officer male
Tomosue Den Corporate Officer, Head of DG Technology Division & Chief Technology 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