Subscribe

Brangista Inc. (6176.T)

JPY937.00 +5.00 (+0.54%)
JP JPX Communication Services Publishing
Address 20-4 Sakuragaoka-cho 150-0031
Tokyo, JP
CEO Keiryo Iwamoto
Website brangista.com
IPO 2015-09-17
ISIN JP3830700005

Explore sections of this company profile

Description

Operating primarily within Japan, Brangista Inc. specializes in the creation and distribution of digital magazines. Its publications include popular titles such as "Tabiiro," a dedicated travel e-magazine. Beyond publishing, the company manages TravelNote, an extensive online platform offering information on domestic and international travel, tourist attractions, dining establishments, and lodging. Brangista also provides a range of services, including advertising opportunities within its electronic magazines and commissioned production of digital publications. Its offerings extend to website development and management, as well as consulting, content creation, analytical services, and promotional strategies. Additionally, the company delivers specialized business solutions for Japanese and local enterprises operating in Taiwan and offers unique promotional tools that grant users access to photos and videos of famous personalities for a fixed monthly subscription. Brangista Inc., established in 2000, 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
JPY937.00 +5.00 (+0.54%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
67.8K
Beta
-0.74
Float Shares
4.92M
Free Float %
34.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.32% +1.40% +3.40% +29.85% +16.69% +34.47% +52.01% +45.68% +92.65% -88.69% +71.32%
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
937.00
DCF (Unlevered) 1,625.48 +73.5%
DCF (Levered) 1,294.33 +38.1%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.23
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
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
3 / 5
Medium
Operational MOAT
✓ MOAT relativo ★ Strong MOAT
  • ✓
    Revenue growth Publishing: +0.8%
    +7.8% ★ Q1'26: -3.0% (vs Q1'25)
  • ✓
    EPS growth Publishing: +9.6%
    +12.2% ★ Q1'26: +728.3% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Publishing: +28.6%
    +9.5% ★ Q1'26: +44.8% (vs Q1'25)
  • ✓
    EBIT margin Publishing: +12.9%
    +22.2% ★ Q1'26: +27.3% (vs Q1'25)
  • ✓
    ROIC Publishing: +7.5%
    +15.2% ★ Q1'26: +39.8% (vs Q1'25)
  • ✓
    Share dilution Publishing: +0.0%
    -3.5% ★ Q1'26: +5.4% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Publishing: -0.41×
    0.64× ★ Q1'26: 0.39× (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 (-0.76) × ERP
WACC = 94% × Ke + 6% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 1,625.68 Current price: 937.00
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 2015
actual 		Sep 2016
actual 		Sep 2017
actual 		Sep 2018
actual 		Sep 2019
actual 		Sep 2020
actual 		Sep 2021
actual 		Sep 2022
actual 		Sep 2023
actual 		Sep 2024
actual 		Sep 2025
actual 		Sep 2026
1 Rev. Ana.
1 EPS Ana. 		Sep 2027
1 Rev. Ana.
1 EPS Ana. 		Sep 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.22B
est: 2.13B (+4.3%)
2.82B
est: 2.48B (+13.9%)
3.16B
est: 3.30B (-4.2%)
3.37B
est: 3.35B (+0.5%)
3.39B
est: 3.65B (-7.0%)
2.78B
est: 3.95B (-29.6%)
3.29B
est: 3.20B (+2.8%)
3.36B
est: 3.33B (+0.9%)
4.56B
est: 4.60B (-0.9%)
4.82B
est: 5.10B (-5.4%)
5.20B
est: 5.50B (-5.5%)
6.10B
6.10B – 6.10B
+10.9% YoY
6.90B
6.90B – 6.90B
+13.1% YoY
7.50B
7.50B – 7.50B
+8.7% YoY
EBITDA
343.64M
est: 325.46M (+5.6%)
538.84M
est: 378.94M (+42.2%)
419.18M
est: 504.24M (-16.9%)
-203.34M
est: 511.88M (-139.7%)
618.09M
est: 557.72M (+10.8%)
103.27M
est: 603.56M (-82.9%)
375.42M
est: 488.96M (-23.2%)
284.97M
est: 508.82M (-44.0%)
636.61M
est: 702.88M (-9.4%)
987.68M
est: 788.07M (+25.3%)
1.19B
est: 849.88M (+40.2%)
942.60M
942.60M – 942.60M
+10.9% YoY
1.07B
1.07B – 1.07B
+13.1% YoY
1.16B
1.16B – 1.16B
+8.7% YoY
EBIT
312.75M
est: 309.02M (+1.2%)
502.65M
est: 359.80M (+39.7%)
384.05M
est: 478.77M (-19.8%)
-233.73M
est: 486.02M (-148.1%)
518.88M
est: 529.55M (-2.0%)
3.27M
est: 573.07M (-99.4%)
350.36M
est: 464.26M (-24.5%)
255.93M
est: 483.12M (-47.0%)
604.06M
est: 667.37M (-9.5%)
951.39M
est: 748.71M (+27.1%)
1.15B
est: 807.43M (+42.6%)
895.51M
895.51M – 895.51M
+10.9% YoY
1.01B
1.01B – 1.01B
+13.1% YoY
1.10B
1.10B – 1.10B
+8.7% YoY
Net Income
180.50M
est: 163.56M (+10.4%)
351.24M
est: 250.61M (+40.2%)
188.38M
est: -141.13M (+233.5%)
-519.56M
est: -184.66M (-181.4%)
633.86M
est: 133.22M (+375.8%)
-381.05M
est: 217.64M (-275.1%)
213.57M
est: 199.17M (+7.2%)
178.58M
est: 160.92M (+11.0%)
579.55M
est: 416.81M (+39.0%)
606.80M
est: 577.73M (+5.0%)
656.92M
est: 844.17M (-22.2%)
1.89B
1.89B – 1.89B
+123.7% YoY
1.19B
1.19B – 1.19B
-37.0% YoY
1.35B
1.35B – 1.35B
+13.5% YoY
SGA
1.24B
est: 1.24B (+0.8%)
1.37B
est: 1.44B (-4.5%)
1.68B
est: 1.91B (-12.5%)
2.39B
est: 1.94B (+22.9%)
2.00B
est: 2.12B (-5.3%)
2.01B
est: 2.29B (-12.0%)
2.09B
est: 1.86B (+12.4%)
2.13B
est: 1.93B (+10.4%)
2.65B
est: 2.67B (-0.8%)
2.64B
est: 2.95B (-10.5%)
2.60B
est: 3.19B (-18.5%)
3.53B
3.53B – 3.53B
+10.9% YoY
4.00B
4.00B – 4.00B
+13.1% YoY
4.35B
4.35B – 4.35B
+8.7% YoY
EPS
14.30
est: 12.40 (+15.3%)
25.04
est: 19.00 (+31.8%)
13.21
est: -10.70 (+223.5%)
-35.94
est: -14.00 (-156.7%)
44.10
est: 10.10 (+336.6%)
-27.19
est: 16.50 (-264.8%)
15.34
est: 15.10 (+1.6%)
12.83
est: 12.20 (+5.2%)
41.63
est: 31.60 (+31.7%)
44.39
est: 43.80 (+1.3%)
49.80
est: 64.00 (-22.2%)
143.20
143.20 – 143.20
+123.8% YoY
90.20
90.20 – 90.20
-37.0% YoY
102.40
102.40 – 102.40
+13.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 5/5 5/5 3/5 3/5 3/5
2026-05-14 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-13 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-12 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-11 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-08 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-07 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-01 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-04-30 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-04-28 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
595.70M
OE per share TTM
46.45
Owner's Yield
4.47%
Maintenance CapEx ratio
4.43%
Maint CapEx / Avg PPE
0.7%

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

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
3.63M
Shares Outstanding
14.47M

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
Hidetsugu Inoue Director — male
Jun Yoshifuji GM of the Management Division & Director — male
Keiryo Iwamoto President & 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

Related companies

Largest companies in Publishing