Subscribe

Vector Inc. (6058.T)

JPY1,945.00 -9.00 (-0.46%)
JP JPX Communication Services Advertising Agencies
Address Akasaka Garden City 107-0052
Tokyo, JP
CEO Takeshi Shimoji
IPO 2012-03-27
ISIN JP3835500004

Explore sections of this company profile

Description

Vector Inc. engages in the public relations (PR) and advertising, press release distribution, video release distribution, direct marketing, media, investment, and human resources businesses in Japan, China, and internationally. The company offers PR planning and execution, PR consulting and agency, celebrity casting, branding, investor relation support, risk management, market research, event planning and operation, SNS communication, and marketing services. It also provides digital domain and ESG consulting services; digital marketing services; and operates a human resources cloud service that helps companies in training, development, and management of performance evaluation systems. In addition, the company is involved in video release distribution business in the advertising and marketing industries; and investment venture activities. Further, it owns PR TIMES, a platform that connects companies, media, and consumers through news distribution. Vector Inc. was incorporated in 1993 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
JPY1,945.00 -9.00 (-0.46%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
364.8K
Beta
0.58
Float Shares
26.23M
Free Float %
55.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.81% +8.31% +13.00% -2.02% +22.43% +17.82% +49.95% +5.23% +54.56% +33.25% +863.66%
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
1,945.00
DCF (Unlevered) 3,831.54 +97.0%
DCF (Levered) 7,540.23 +287.7%

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 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.97
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +7.7% Q1'26: +1.8% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    +21.8% Q1'26: -31.0% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +15.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +14.2% Q1'26: +11.0% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    +56.9% Q1'26: +66.2% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.77× Q1'26: 0.87× (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 (0.55) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,831.54 Current price: 1,945.00
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 Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
1 Rev. Ana.
1 EPS Ana.
Feb 2027
1 Rev. Ana.
1 EPS Ana.
Feb 2028
1 Rev. Ana.
1 EPS Ana.
Feb 2029
1 Rev. Ana.
1 EPS Ana.
Feb 2030
1 Rev. Ana.
1 EPS Ana.
Feb 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
8.32B
est: 8.40B (-1.0%)
9.69B
est: 10.60B (-8.6%)
13.29B
est: 12.46B (+6.7%)
20.09B
est: 19.75B (+1.7%)
30.14B
est: 29.56B (+2.0%)
37.54B
est: 37.76B (-0.6%)
37.27B
est: 37.24B (+0.1%)
48.12B
est: 46.19B (+4.2%)
55.23B
est: 56.00B (-1.4%)
59.21B
est: 58.33B (+1.5%)
59.25B
est: 62.85B (-5.7%)
63.10B
63.10B – 63.10B
+0.4% YoY
70.76B
70.76B – 70.76B
+12.1% YoY
79.07B
79.07B – 79.07B
+11.7% YoY
87.99B
87.99B – 87.99B
+11.3% YoY
93.00B
93.00B – 93.00B
+5.7% YoY
100.50B
100.50B – 100.50B
+8.1% YoY
EBITDA
1.25B
est: 1.09B (+14.8%)
1.62B
est: 1.38B (+17.9%)
2.26B
est: 1.62B (+39.8%)
3.46B
est: 2.57B (+34.7%)
611.87M
est: 3.84B (-84.1%)
3.18B
est: 4.91B (-35.2%)
3.55B
est: 4.84B (-26.7%)
6.12B
est: 6.00B (+1.9%)
6.59B
est: 7.28B (-9.4%)
9.63B
est: 12.49B (-22.9%)
8.63B
est: 13.46B (-35.9%)
13.51B
13.51B – 13.51B
+0.4% YoY
15.15B
15.15B – 15.15B
+12.1% YoY
16.93B
16.93B – 16.93B
+11.7% YoY
18.84B
18.84B – 18.84B
+11.3% YoY
19.91B
19.91B – 19.91B
+5.7% YoY
21.52B
21.52B – 21.52B
+8.1% YoY
EBIT
1.14B
est: 933.34M (+21.9%)
1.46B
est: 1.18B (+24.3%)
2.05B
est: 1.38B (+48.4%)
2.89B
est: 2.19B (+31.7%)
-482.94M
est: 3.28B (-114.7%)
2.27B
est: 4.20B (-45.9%)
2.81B
est: 4.14B (-32.1%)
5.17B
est: 5.13B (+0.6%)
5.75B
est: 6.22B (-7.6%)
8.48B
est: 10.84B (-21.8%)
7.44B
est: 11.68B (-36.3%)
11.72B
11.72B – 11.72B
+0.4% YoY
13.15B
13.15B – 13.15B
+12.1% YoY
14.69B
14.69B – 14.69B
+11.7% YoY
16.35B
16.35B – 16.35B
+11.3% YoY
17.28B
17.28B – 17.28B
+5.7% YoY
18.67B
18.67B – 18.67B
+8.1% YoY
Net Income
659.44M
est: 781.77M (-15.6%)
841.59M
est: 1.05B (-20.0%)
1.27B
est: 1.32B (-4.2%)
1.43B
est: 1.99B (-28.2%)
28.96M
est: 1.74B (-98.3%)
-315.06M
est: 52.54M (-699.7%)
486.00M
est: 817.55M (-40.6%)
2.07B
est: 1.99B (+4.0%)
3.17B
est: 3.15B (+0.8%)
4.68B
est: 4.45B (+5.3%)
4.20B
est: 4.42B (-5.2%)
5.10B
5.10B – 5.10B
+15.4% YoY
5.95B
5.95B – 5.95B
+16.6% YoY
6.59B
6.59B – 6.59B
+10.8% YoY
7.51B
7.51B – 7.51B
+13.9% YoY
8.90B
8.90B – 8.90B
+18.4% YoY
9.80B
9.80B – 9.80B
+10.1% YoY
SGA
3.40B
est: 3.87B (-12.2%)
4.30B
est: 4.88B (-11.9%)
5.69B
est: 5.74B (-0.9%)
9.59B
est: 9.10B (+5.4%)
15.91B
est: 13.61B (+16.9%)
20.26B
est: 17.39B (+16.5%)
22.05B
est: 17.15B (+28.6%)
24.34B
est: 21.27B (+14.4%)
28.84B
est: 25.79B (+11.8%)
9.00B
est: 26.10B (-65.5%)
31.48B
est: 28.12B (+11.9%)
28.24B
28.24B – 28.24B
+0.4% YoY
31.67B
31.67B – 31.67B
+12.1% YoY
35.38B
35.38B – 35.38B
+11.7% YoY
39.38B
39.38B – 39.38B
+11.3% YoY
41.62B
41.62B – 41.62B
+5.7% YoY
44.97B
44.97B – 44.97B
+8.1% YoY
EPS
16.05
est: 16.67 (-3.7%)
18.90
est: 22.43 (-15.8%)
28.21
est: 28.17 (+0.2%)
31.06
est: 42.32 (-26.6%)
0.63
est: 37.12 (-98.3%)
-6.65
est: 1.12 (-693.8%)
10.21
est: 17.43 (-41.4%)
43.44
est: 42.43 (+2.4%)
66.54
est: 67.10 (-0.8%)
98.11
est: 94.86 (+3.4%)
89.43
est: 94.30 (-5.2%)
108.80
108.80 – 108.80
+15.4% YoY
126.85
126.85 – 126.85
+16.6% YoY
140.60
140.60 – 140.60
+10.8% YoY
160.20
160.20 – 160.20
+13.9% YoY
189.70
189.70 – 189.70
+18.4% YoY
208.90
208.90 – 208.90
+10.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-25 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-19 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-18 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-15 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-14 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-13 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-12 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-11 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-08 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-05-01 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-30 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-28 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 A 4/5 4/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
81.61M
OE per share TTM
1.71
Owner's Yield
0.12%
Maintenance CapEx ratio
0.46%
Maint CapEx / Avg PPE
2.3%

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 34 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.06% 215.6K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.03% 256.7K 0.40%
3 Dimensional - International Vector Equity ETF DXIV 0.02% 31.0K 0.53%
4 Schwab International Small-Cap Equity ETF SCHC 0.01% 763.2K 0.06%
5 Avantis International Small Cap Equity ETF AVDS 0.01% 43.2K 0.30%
6 WisdomTree International Equity Fund DWM 0.01% 88.3K 0.48%
7 Dimensional - International Small Cap ETF DFIS 0.01% 547.9K 0.39%
8 Amundi Japan TOPIX II UCITS ETF EUR Hedged Dist JPNH.PA 0.01% 63.8K 0.45%
9 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.01% 62.8K 0.45%
10 Dimensional International Sustainability Core 1 ETF DFSI 0.01% 78.0K 0.24%

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
5.50M
Shares Outstanding
46.90M

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
Keiji Nishie Founder, CEO & Representative Director 108M male
Saori Yoshiyanagi Executive Vice President & Director 60M female
Kenta Noro Group Chief Technology Officer & Executive Officer
Masaki Watanabe President & Representative Director male
Masato Tanikita Corporate Planning Office Manager
Yosuke Goto Executive Vice President, Chief Financial 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