OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,06+0,78 %
Gold$4 714,40+0,43 %
USD/NOK9,3028+0,03 %
EUR/NOK10,9335+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:25 UTC
7078$386.0058

Inclusive Holdings Inc

Advertising & MarketingVerified
Score breakdown
Valuation+22Sentiment+30Missing signals-1
Quality breakdown
Key fields100Profile38Conclusion98AI synthesis40Observations13

Inclusive Holdings Inc has a liquidity position that appears robust, with cash and equivalents amounting to ¥2,152,911,000, which is significantly higher than its total liabilities of ¥1,986,502,000, resulting in a current ratio of 3.01. However, the company reported negative operating cash flow of ¥-102,315,000 and free cash flow of ¥-550,357,000, indicating cash outflows from operations [doc:7078.T-financial-snapshot]. The price-to-book ratio of 2.18 suggests the market is valuing the company at a premium to its book value, but the negative return on equity of -46.97% and return on assets of -22.17% indicate poor profitability relative to its equity and asset base [doc:7078.T-valuation-snapshot]. The company's profitability is a concern, with an operating loss of ¥-1,242,289,000 and a net loss of ¥-834,465,000. These figures are below the industry median for operating income and net income, which are typically positive for companies in the Advertising & Marketing industry. The gross profit margin of 38.6% is also below the industry median, suggesting inefficiencies in cost management or pricing power [doc:7078.T-financial-snapshot]. In terms of segments and geographic exposure, the company operates through three business segments: Media & Content, Planning & Production, and Food-Related. The revenue concentration is not disclosed, but the company's operations are primarily in Japan. The lack of international diversification could expose the company to local economic and regulatory risks [doc:7078.T-2023-annual-report]. The growth trajectory of Inclusive Holdings Inc is uncertain, with the company reporting a net loss and negative operating cash flow. The outlook for the current fiscal year does not indicate a significant improvement in revenue or profitability. The company's capital expenditure of ¥-34,383,000 is minimal, suggesting limited investment in growth initiatives [doc:7078.T-financial-snapshot]. The risk assessment indicates low liquidity and dilution risks, with no immediate filing-based flags detected. However, the company's negative net income and operating cash flow could lead to increased financial leverage in the future. The dilution potential is low, as the number of shares outstanding is the same for both basic and diluted shares [doc:7078.T-risk-assessment]. Recent events include the company's transition from Inclusive Inc to Inclusive Holdings Inc, which may indicate a strategic repositioning. The company's 10-K filing does not disclose any significant recent events that would impact its financial position or operations [doc:7078.T-2023-annual-report].

Profile
CompanyInclusive Holdings Inc
Ticker7078.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryAdvertising & Marketing
AI analysis

Business. Inclusive Holdings Inc operates in the media & content, planning & production, and food-related businesses, generating revenue through advertising, content sales, corporate branding services, and food services under the Shimogamo Saryo brand [doc:7078.T-2023-annual-report].

Classification. Inclusive Holdings Inc is classified under the Advertising & Marketing industry within the Consumer Cyclicals economic sector, with a classification confidence of 0.92 [doc:verified-market-data].

Inclusive Holdings Inc has a liquidity position that appears robust, with cash and equivalents amounting to ¥2,152,911,000, which is significantly higher than its total liabilities of ¥1,986,502,000, resulting in a current ratio of 3.01. However, the company reported negative operating cash flow of ¥-102,315,000 and free cash flow of ¥-550,357,000, indicating cash outflows from operations [doc:7078.T-financial-snapshot]. The price-to-book ratio of 2.18 suggests the market is valuing the company at a premium to its book value, but the negative return on equity of -46.97% and return on assets of -22.17% indicate poor profitability relative to its equity and asset base [doc:7078.T-valuation-snapshot]. The company's profitability is a concern, with an operating loss of ¥-1,242,289,000 and a net loss of ¥-834,465,000. These figures are below the industry median for operating income and net income, which are typically positive for companies in the Advertising & Marketing industry. The gross profit margin of 38.6% is also below the industry median, suggesting inefficiencies in cost management or pricing power [doc:7078.T-financial-snapshot]. In terms of segments and geographic exposure, the company operates through three business segments: Media & Content, Planning & Production, and Food-Related. The revenue concentration is not disclosed, but the company's operations are primarily in Japan. The lack of international diversification could expose the company to local economic and regulatory risks [doc:7078.T-2023-annual-report]. The growth trajectory of Inclusive Holdings Inc is uncertain, with the company reporting a net loss and negative operating cash flow. The outlook for the current fiscal year does not indicate a significant improvement in revenue or profitability. The company's capital expenditure of ¥-34,383,000 is minimal, suggesting limited investment in growth initiatives [doc:7078.T-financial-snapshot]. The risk assessment indicates low liquidity and dilution risks, with no immediate filing-based flags detected. However, the company's negative net income and operating cash flow could lead to increased financial leverage in the future. The dilution potential is low, as the number of shares outstanding is the same for both basic and diluted shares [doc:7078.T-risk-assessment]. Recent events include the company's transition from Inclusive Inc to Inclusive Holdings Inc, which may indicate a strategic repositioning. The company's 10-K filing does not disclose any significant recent events that would impact its financial position or operations [doc:7078.T-2023-annual-report].
Key takeaways
  • Inclusive Holdings Inc has a strong liquidity position with a current ratio of 3.01, but it is experiencing negative operating and free cash flows.
  • The company's profitability is poor, with a negative return on equity of -46.97% and a net loss of ¥-834,465,000.
  • The company operates through three segments, with a primary focus on Japan, which may limit its growth potential.
  • The company's growth trajectory is uncertain, with no significant improvement in revenue or profitability expected in the near term.
  • The risk assessment indicates low liquidity and dilution risks, but the company's financial performance could lead to increased leverage.
  • # RATIONALES
  • {
  • "margin_outlook_rationale": "The company's gross profit margin of 38.6% is below the industry median, indicating potential inefficiencies in cost management or pricing power.",
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$4.90B
Gross profit$1.89B
Operating income-$1.24B
Net income-$834.5M
R&D
SG&A
D&A
SBC
Operating cash flow-$102.3M
CapEx-$34.4M
Free cash flow-$550.4M
Total assets$3.76B
Total liabilities$1.99B
Total equity$1.78B
Cash & equivalents$2.15B
Long-term debt$694.9M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$386.00
Market cap$3.88B
Enterprise value$2.42B
P/E
Reported non-GAAP P/E
EV/Revenue0.5
EV/Op income
EV/OCF
P/B2.2
P/Tangible book2.2
Tangible book$1.78B
Net cash$1.46B
Current ratio3.0
Debt/Equity0.4
ROA-22.2%
ROE-47.0%
Cash conversion12.0%
CapEx/Revenue-0.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Advertising & Marketing · cohort 1 companies
Metric7078Activity
Op margin-25.4%2.0% medp25 2.0% · p75 2.0%bottom quartile
Net margin-17.0%-8.4% medp25 -8.4% · p75 -8.4%bottom quartile
Gross margin38.6%38.7% medp25 21.3% · p75 60.2%below median
CapEx / revenue-0.7%0.8% medp25 0.8% · p75 0.8%bottom quartile
Debt / equity39.0%354.4% medp25 354.4% · p75 354.4%bottom quartile
Observations
IR observations
Last actual EPS-107.42 JPY
Last actual revenue4,897,250,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-03 19:24 UTC#e8c8ef64
Market quoteclose JPY 386.00 · shares 0.01B diluted
no public URL
2026-05-03 19:24 UTC#44b3c12d
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 19:25 UTCJob: e451e6e6