Macromill Inc
TSE:3978

Watchlist Manager
Macromill Inc Logo
Macromill Inc
TSE:3978
Watchlist
Price: 1 203 JPY Market Closed
Market Cap: 45.5B JPY
Have any thoughts about
Macromill Inc?
Write Note

Intrinsic Value

The intrinsic value of one Macromill Inc stock under the Base Case scenario is 2 776.95 JPY. Compared to the current market price of 1 203 JPY, Macromill Inc is Undervalued by 57%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 776.95 JPY
Undervaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Macromill Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Macromill Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Macromill Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Macromill Inc

Provide an overview of the primary business activities
of Macromill Inc.

What unique competitive advantages
does Macromill Inc hold over its rivals?

What risks and challenges
does Macromill Inc face in the near future?

Summarize the latest earnings call
of Macromill Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Macromill Inc.

Provide P/S
for Macromill Inc.

Provide P/E
for Macromill Inc.

Provide P/OCF
for Macromill Inc.

Provide P/FCFE
for Macromill Inc.

Provide P/B
for Macromill Inc.

Provide EV/S
for Macromill Inc.

Provide EV/GP
for Macromill Inc.

Provide EV/EBITDA
for Macromill Inc.

Provide EV/EBIT
for Macromill Inc.

Provide EV/OCF
for Macromill Inc.

Provide EV/FCFF
for Macromill Inc.

Provide EV/IC
for Macromill Inc.

Show me price targets
for Macromill Inc made by professional analysts.

What are the Revenue projections
for Macromill Inc?

How accurate were the past Revenue estimates
for Macromill Inc?

What are the Net Income projections
for Macromill Inc?

How accurate were the past Net Income estimates
for Macromill Inc?

What are the EPS projections
for Macromill Inc?

How accurate were the past EPS estimates
for Macromill Inc?

What are the EBIT projections
for Macromill Inc?

How accurate were the past EBIT estimates
for Macromill Inc?

Compare the revenue forecasts
for Macromill Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Macromill Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Macromill Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Macromill Inc compared to its peers.

Compare the P/E ratios
of Macromill Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Macromill Inc with its peers.

Analyze the financial leverage
of Macromill Inc compared to its main competitors.

Show all profitability ratios
for Macromill Inc.

Provide ROE
for Macromill Inc.

Provide ROA
for Macromill Inc.

Provide ROIC
for Macromill Inc.

Provide ROCE
for Macromill Inc.

Provide Gross Margin
for Macromill Inc.

Provide Operating Margin
for Macromill Inc.

Provide Net Margin
for Macromill Inc.

Provide FCF Margin
for Macromill Inc.

Show all solvency ratios
for Macromill Inc.

Provide D/E Ratio
for Macromill Inc.

Provide D/A Ratio
for Macromill Inc.

Provide Interest Coverage Ratio
for Macromill Inc.

Provide Altman Z-Score Ratio
for Macromill Inc.

Provide Quick Ratio
for Macromill Inc.

Provide Current Ratio
for Macromill Inc.

Provide Cash Ratio
for Macromill Inc.

What is the historical Revenue growth
over the last 5 years for Macromill Inc?

What is the historical Net Income growth
over the last 5 years for Macromill Inc?

What is the current Free Cash Flow
of Macromill Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Macromill Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Macromill Inc

Current Assets 21B
Cash & Short-Term Investments 11.1B
Receivables 8B
Other Current Assets 1.9B
Non-Current Assets 68.2B
Long-Term Investments 8B
PP&E 3.7B
Intangibles 43.7B
Other Non-Current Assets 12.9B
Current Liabilities 10.7B
Accounts Payable 3.1B
Accrued Liabilities 765m
Other Current Liabilities 6.8B
Non-Current Liabilities 37.8B
Long-Term Debt 31.4B
Other Non-Current Liabilities 6.3B
Efficiency

Earnings Waterfall
Macromill Inc

Revenue
43.9B JPY
Operating Expenses
-38.2B JPY
Operating Income
5.6B JPY
Other Expenses
-3.3B JPY
Net Income
2.3B JPY

Free Cash Flow Analysis
Macromill Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, the company reported an 8% year-over-year revenue increase and a 13% rise in business profit, driven by productivity improvements and higher outbound sales in Japan. Outsourcing expenses were cut significantly, boosting margins. The Korea segment saw a 12% revenue surge but faced profit challenges due to higher costs. Despite equity method losses from Toluna, the company’s cash flow remained stable. Management raised the year-end dividend forecast from JPY 4 to JPY 6 per share, reflecting confidence in ongoing profit recovery and growth. Future Business and new acquisitions show promise for further gains.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Macromill Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
50/100
Profitability
Score

Macromill Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Macromill Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
61/100
Solvency
Score

Macromill Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Macromill Inc

Wall Street analysts forecast Macromill Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Macromill Inc is 765 JPY with a low forecast of 757.5 JPY and a high forecast of 787.5 JPY.

Lowest
Price Target
757.5 JPY
37% Downside
Average
Price Target
765 JPY
36% Downside
Highest
Price Target
787.5 JPY
35% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Macromill Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Macromill Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Macromill Inc Logo
Macromill Inc

Country

Japan

Industry

Media

Market Cap

45.5B JPY

Dividend Yield

2.24%

Description

Macromill, Inc. engages in the business of marketing research and digital marketing solutions. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 2,637 full-time employees. The company went IPO on 2017-03-22. The firm has two business segments. Along with its subsidiaries, MACROMILL Group segment provides online marketing research which includes QuickMill, OrderMill and other research services, qualitative research, database, as well as digital marketing solutions, using the Company's proprietary automatic Internet research system (AIRs). MetrixLab Group segment provides online marketing research, qualitative research, digital marketing solutions through the Internet based on the customer's insight.

Contact

TOKYO-TO
Minato-ku
11F, Shinagawa East One Tower, 2-16-1, Konan
+81367160700.0
www.macromill.com

IPO

2017-03-22

Employees

2 637

Officers

Representative Executive Officer, President, CEO & Director
Mr. Toru Sasaki
Executive Officer, CFO & Chief Global Officer
Shintaro Hashimoto
Executive Officer & CTO
Ken Inoue
Senior Vice President of Strategy & Corporate Development
Mr. Derek Swanson
Advisor
Mr. Masahiro Shimizu
Operating Officer
Ryo Takahashi
Show More
Executive Officer & Chief Corporate Officer
Mr. Taro Dohi
Show Less

See Also

Discover More
What is the Intrinsic Value of one Macromill Inc stock?

The intrinsic value of one Macromill Inc stock under the Base Case scenario is 2 776.95 JPY.

Is Macromill Inc stock undervalued or overvalued?

Compared to the current market price of 1 203 JPY, Macromill Inc is Undervalued by 57%.

Back to Top