OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
367858

Media Do Co Ltd

Consumer PublishingVerified

Media Do Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.14, significantly below the industry median for consumer publishing firms, indicating a low reliance on debt financing. The company's liquidity position is robust, with a current ratio of 1.23 and cash and equivalents amounting to ¥14.01 billion, which provides a buffer against short-term obligations. The liquidity risk is assessed as low, supported by strong operating cash flow of ¥2.45 billion and free cash flow of ¥1.96 billion. Profitability metrics show a return on equity (ROE) of 9.54% and a return on assets (ROA) of 3.19%, both of which are below the industry median for consumer publishing firms, suggesting that the company is underperforming in terms of asset utilization and equity returns. The operating margin is 1.47%, and the net profit margin is 1.68%, which are also below the industry median, indicating that the company is not capturing as much value from its operations as its peers. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification in the latest financial report. This lack of diversification increases the risk of revenue volatility due to market-specific downturns or regulatory changes. The company does not report revenue by geographic region, making it difficult to assess exposure to different markets. Looking ahead, the company is expected to maintain a stable revenue trajectory, with no significant growth or contraction projected in the next fiscal year. The capital expenditure of ¥548 million is relatively low, suggesting a conservative approach to reinvestment and expansion. The company's risk assessment indicates low dilution potential, with no immediate filing-based liquidity or dilution flags detected. The risk of dilution is further supported by the absence of recent share issuance or shelf registration activity. Recent filings and transcripts do not indicate any material events or strategic shifts that would significantly impact the company's operations or financial performance. The company's business model remains focused on content and media services, with no disclosed changes in product offerings or customer base. The company's financial health is supported by strong cash reserves and low debt levels, which provide flexibility in navigating economic uncertainties.

30-day price · 3678-350.00 (-21.9%)
Low$1189.00High$1640.00Close$1249.00As of21 May, 00:00 UTC
Profile
CompanyMedia Do Co Ltd
Ticker3678.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryConsumer Publishing
AI analysis

Business. Media Do Co Ltd operates in the consumer publishing industry, providing content and media services to the consumer market.

Classification. Media Do Co Ltd is classified under the Consumer Cyclicals economic sector, Cyclical Consumer Services business sector, and Consumer Publishing industry with a confidence level of 0.92.

Media Do Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.14, significantly below the industry median for consumer publishing firms, indicating a low reliance on debt financing. The company's liquidity position is robust, with a current ratio of 1.23 and cash and equivalents amounting to ¥14.01 billion, which provides a buffer against short-term obligations. The liquidity risk is assessed as low, supported by strong operating cash flow of ¥2.45 billion and free cash flow of ¥1.96 billion. Profitability metrics show a return on equity (ROE) of 9.54% and a return on assets (ROA) of 3.19%, both of which are below the industry median for consumer publishing firms, suggesting that the company is underperforming in terms of asset utilization and equity returns. The operating margin is 1.47%, and the net profit margin is 1.68%, which are also below the industry median, indicating that the company is not capturing as much value from its operations as its peers. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification in the latest financial report. This lack of diversification increases the risk of revenue volatility due to market-specific downturns or regulatory changes. The company does not report revenue by geographic region, making it difficult to assess exposure to different markets. Looking ahead, the company is expected to maintain a stable revenue trajectory, with no significant growth or contraction projected in the next fiscal year. The capital expenditure of ¥548 million is relatively low, suggesting a conservative approach to reinvestment and expansion. The company's risk assessment indicates low dilution potential, with no immediate filing-based liquidity or dilution flags detected. The risk of dilution is further supported by the absence of recent share issuance or shelf registration activity. Recent filings and transcripts do not indicate any material events or strategic shifts that would significantly impact the company's operations or financial performance. The company's business model remains focused on content and media services, with no disclosed changes in product offerings or customer base. The company's financial health is supported by strong cash reserves and low debt levels, which provide flexibility in navigating economic uncertainties.
Key takeaways
  • Media Do Co Ltd maintains a conservative capital structure with a low debt-to-equity ratio of 0.14 and strong liquidity.
  • The company's profitability metrics, including ROE and ROA, are below the industry median, indicating underperformance in asset utilization and equity returns.
  • Revenue is concentrated in a single business segment, with no disclosed geographic diversification, increasing exposure to market-specific risks.
  • The company is expected to maintain a stable revenue trajectory with no significant growth or contraction projected in the next fiscal year.
  • The risk of dilution is low, with no immediate filing-based liquidity or dilution flags detected.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$108.54B
Gross profit$9.82B
Operating income$1.60B
Net income$1.82B
R&D
SG&A
D&A
SBC
Operating cash flow$2.45B
CapEx-$548.0M
Free cash flow$1.96B
Total assets$56.93B
Total liabilities$37.87B
Total equity$19.06B
Cash & equivalents$14.01B
Long-term debt$2.70B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$108.54B$1.60B$1.82B$1.96B
FY-1$101.91B$1.94B$1.36B$1.79B
FY-2$94.04B$408.0M-$320.0M$143.0M
FY-3$101.67B$1.64B$1.06B$773.0M
FY-4$104.72B$2.39B$1.58B$1.45B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$56.93B$19.06B$14.01B
FY-1$53.16B$17.60B$13.59B
FY-2$51.61B$16.18B$11.00B
FY-3$50.88B$16.70B$10.13B
FY-4$52.51B$16.82B$11.40B
PeriodOCFCapExFCFSBC
FY0$2.45B-$548.0M$1.96B
FY-1$3.93B-$559.0M$1.79B
FY-2$3.17B-$799.0M$143.0M
FY-3$1.92B-$1.35B$773.0M
FY-4$4.31B-$844.0M$1.45B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$28.03B-$286.0M$184.0M
FQ-1$26.64B$509.0M$307.0M
FQ-2$27.85B$745.0M$508.0M
FQ-3$26.01B$634.0M$819.0M
FQ-4$26.47B$299.0M$452.0M
FQ-5$24.39B$598.0M$391.0M
FQ-6$25.94B$597.0M$277.0M
FQ-7$25.11B$448.0M$244.0M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$56.93B$19.06B$14.01B
FQ-1$55.51B$18.75B$12.11B
FQ-2$55.67B$18.33B$14.40B
FQ-3$53.40B$17.79B$13.43B
FQ-4$53.16B$17.60B$13.59B
FQ-5$51.29B$16.84B$11.56B
FQ-6$52.96B$16.70B$12.24B
FQ-7$51.88B$16.25B$10.75B
PeriodOCFCapExFCFSBC
FQ0$2.45B-$548.0M
FQ-1
FQ-2$1.73B-$282.0M
FQ-3
FQ-4$3.93B-$559.0M
FQ-5
FQ-6$2.50B-$318.0M
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$19.06B
Net cash$11.31B
Current ratio1.2
Debt/Equity0.1
ROA3.2%
ROE9.5%
Cash conversion1.4%
CapEx/Revenue-0.5%
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: Consumer Publishing · cohort 1 companies
Metric3678Activity
Op margin1.5%15.3% medp25 15.3% · p75 15.3%bottom quartile
Net margin1.7%12.2% medp25 12.2% · p75 12.2%bottom quartile
Gross margin9.1%48.9% medp25 35.8% · p75 67.0%bottom quartile
R&D / revenue9.4% medp25 9.4% · p75 9.4%
CapEx / revenue-0.5%1.2% medp25 1.2% · p75 1.2%bottom quartile
Debt / equity14.0%9.4% medp25 1.3% · p75 39.2%above median
Observations
IR observations
Mean price target2,300.00 JPY
Median price target2,300.00 JPY
High price target2,300.00 JPY
Low price target2,300.00 JPY
Mean recommendation1.33 (1=strong buy, 5=strong sell)
Strong-buy count2.00
Buy count1.00
Hold count0.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate123.85 JPY
Last actual EPS119.85 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
2026-05-11 00:15 UTC#92f77a4e
Source: analysis-pipeline (hybrid)Generated: 2026-05-11 00:17 UTCJob: 77e45cfd