View ValuationVector 향후 성장Future 기준 점검 3/6Vector (는) 각각 연간 12.3% 및 9% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 12.3% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 22.2% 로 예상됩니다.핵심 정보12.3%이익 성장률12.33%EPS 성장률Media 이익 성장28.2%매출 성장률9.0%향후 자기자본이익률22.20%애널리스트 커버리지Low마지막 업데이트30 Apr 2026최근 향후 성장 업데이트공지 • Jan 14Vector Inc. Provides Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2026Vector Inc. provided consolidated earnings forecast for the fiscal year ending February 28, 2026. For the year, company expects Net sales to be JPY 63,000 million. Operating profit to be JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million. Earnings per share to be JPY 106.60.공지 • Oct 16Vector Inc. Revises Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. revised consolidated earnings forecast for the fiscal year ending February 28, 2025. For the year, company expects Net sales to be JPY 61,000 million compared to previous guidance of JPY 63,000 million. Operating profit to be JPY 8,500 million compared to previous guidance of JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million compared to previous guidance of JPY 5,000 million. Earnings per share to be JPY 106.58 compared to previous guidance of JPY 106.58.공지 • Jan 12+ 1 more updateVector Inc. Revises Consolidated Financial Forecast for the Fiscal Year Ending February 29, 2024Vector Inc. revised consolidated financial forecast for the fiscal year ending February 29, 2024. For the year, the company revised net sales of ¥57,000 million compared to previous guidance of ¥63,000 million, operating profit of ¥6,505 million compared to previous guidance of ¥7,260 million, profit attributable to owners of parent of ¥4,570 and earnings per share of ¥95.65 compared to previous guidance of ¥95.56.모든 업데이트 보기Recent updates공지 • Apr 14Vector Inc., Annual General Meeting, May 28, 2026Vector Inc., Annual General Meeting, May 28, 2026.공지 • Feb 20Wellness Communications Corporation (TSE:366A) agreed to acquire 67.60% stake in ASHITA-TEAM Co., Ltd. from Vector Inc. (TSE:6058) for ¥0.40 million.Wellness Communications Corporation (TSE:366A) agreed to acquire 67.60% stake in ASHITA-TEAM Co., Ltd. from Vector Inc. (TSE:6058) for ¥0.40 million on February 20, 2026. As a result of the share transfer, ASHITA-TEAM will cease to be a consolidated subsidiary of Vector Inc. Vector Inc. plans to transfer the ¥50 million in receivables remaining after the debt forgiveness to Wellness Communications for ¥50 million on the day the share transfer is executed. As part of the acquisition, Hiroyuki Akahane is scheduled to step down as Representative Director of ASHITA-TEAM as of end-February 2026, at which point a new Representative Director will be appointed. For the period ending February 28, 2025, ASHITA-TEAM Co., Ltd. reported total revenue of ¥2.21 billion, EBIT of ¥129 million and net income of ¥71 million. As of February 28, 2025, ASHITA-TEAM Co., Ltd. reported total assets of ¥1.09 billion and net liabilities of ¥1.59 billion. The expected completion of the transaction is February 27, 2026.공지 • Jan 21Vector Inc. to Report Fiscal Year 2026 Results on Apr 14, 2026Vector Inc. announced that they will report fiscal year 2026 results on Apr 14, 2026공지 • Jan 14Vector Inc. Provides Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2026Vector Inc. provided consolidated earnings forecast for the fiscal year ending February 28, 2026. For the year, company expects Net sales to be JPY 63,000 million. Operating profit to be JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million. Earnings per share to be JPY 106.60.공지 • Dec 17MicroAd, Inc. (TSE:9553) proposed to acquire remaining 30% stake in MicroAd Taiwan, Ltd. from Vector Inc. (TSE:6058) for approximately TWD 120 million.MicroAd, Inc. (TSE:9553) proposed to acquire remaining 30% stake in MicroAd Taiwan, Ltd. from Vector Inc. (TSE:6058) for approximately TWD 120 million recently. A cash consideration of approximately TWD 116.99 million (¥580 million) will be paid by MicroAd, Inc. Upon completion, MicroAd, Inc. will own 100% stake in MicroAd Taiwan, Ltd. As of December 31, 2024, MicroAd Taiwan, Ltd. reported total assets of TWD 311 million (¥1.521 billion) and total common equity of TWD 240 million (¥1.173 billion). The expected completion of the transaction is January 31, 2026.공지 • Apr 29+ 2 more updatesVector Inc. to Report Q3, 2026 Results on Jan 14, 2026Vector Inc. announced that they will report Q3, 2026 results on Jan 14, 2026공지 • Apr 15+ 1 more updateVector Inc. Announces Dividend for the Fiscal Year Ended February 28, 2025, Payable on May 30, 2025; Provides Dividend Guidance for the Fiscal Year Ending February 28, 2026Vector Inc. announced dividend for the Fiscal year ended February 28, 2025, Payable on May 30, 2025; provided dividend guidance for the fiscal year ending February 28, 2026. For the year ended February 28, 2025, the company announced dividend of JPY 32.00 per share compared to JPY 29.00 per share a year ago. For the year ending February 28, 2026, the company expects dividend of JPY 33.00 per share as compared to JPY 32.00 per share a year ago.공지 • Apr 14Vector Inc., Annual General Meeting, May 29, 2025Vector Inc., Annual General Meeting, May 29, 2025.공지 • Jan 29Vector Inc. to Report Fiscal Year 2025 Results on Apr 14, 2025Vector Inc. announced that they will report fiscal year 2025 results on Apr 14, 2025Reported Earnings • Oct 18Second quarter 2025 earnings released: EPS: JP¥10.02 (vs JP¥2.11 in 2Q 2024)Second quarter 2025 results: EPS: JP¥10.02 (up from JP¥2.11 in 2Q 2024). Revenue: JP¥13.5b (down 2.2% from 2Q 2024). Net income: JP¥470.0m (up 365% from 2Q 2024). Profit margin: 3.5% (up from 0.7% in 2Q 2024). Revenue is forecast to grow 7.3% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 27% per year but the company’s share price has fallen by 15% per year, which means it is significantly lagging earnings.Declared Dividend • Oct 17Dividend of JP¥32.00 announcedShareholders will receive a dividend of JP¥32.00. Ex-date: 27th February 2025 Payment date: 2nd June 2025 Dividend yield will be 552%, which is higher than the industry average of 5.1%. Sustainability & Growth Dividend is well covered by both earnings (31% earnings payout ratio) and cash flows (41% cash payout ratio). The dividend has increased by an average of 22% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 36% over the next 3 years, which should provide support to the dividend and adequate earnings cover.공지 • Oct 16Vector Inc. Revises Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. revised consolidated earnings forecast for the fiscal year ending February 28, 2025. For the year, company expects Net sales to be JPY 61,000 million compared to previous guidance of JPY 63,000 million. Operating profit to be JPY 8,500 million compared to previous guidance of JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million compared to previous guidance of JPY 5,000 million. Earnings per share to be JPY 106.58 compared to previous guidance of JPY 106.58.공지 • Oct 15Vector Inc. Revises Dividend Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. at its board meeting held on October 15, 2024, resolved to change its dividend policy as follows. In addition, the Company also announced that the year-end dividend forecast for the fiscal year ending February 28, 2025, released on April 12, 2024, has been revised as follows due to this change of dividend policy. The company now expects to pay JPY 32 per share as compared to JPY 31 per share previously forecasted. The company paid JPY 29 per share a year ago. Reason for Change: While taking into consideration the maintenance of a sound financial position and the enhancement of internal reserves for aggressive business development, the Company recognizes that returning profits to shareholders is one of the most important management issues. The Company has changed its dividend policy to enhance shareholder returns.Valuation Update With 7 Day Price Move • Aug 06Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to €4.90, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 13x in the Media industry in Germany. Total loss to shareholders of 34% over the past three years.New Risk • Aug 05New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 6.8% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (6.8% average weekly change). Large one-off items impacting financial results.Valuation Update With 7 Day Price Move • Jul 22Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to €5.95, the stock trades at a forward P/E ratio of 9x. Average forward P/E is 12x in the Media industry in Germany. Total loss to shareholders of 21% over the past three years.Reported Earnings • Jul 15First quarter 2025 earnings released: EPS: JP¥11.70 (vs JP¥15.15 in 1Q 2024)First quarter 2025 results: EPS: JP¥11.70 (down from JP¥15.15 in 1Q 2024). Revenue: JP¥13.9b (down 6.0% from 1Q 2024). Net income: JP¥549.0m (down 24% from 1Q 2024). Profit margin: 4.0% (down from 4.9% in 1Q 2024). Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 5.6% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 29% per year but the company’s share price has fallen by 4% per year, which means it is significantly lagging earnings.Reported Earnings • Jun 06Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)Full year 2024 results: EPS: JP¥98.11 (up from JP¥66.54 in FY 2023). Revenue: JP¥59.2b (up 7.2% from FY 2023). Net income: JP¥4.68b (up 48% from FY 2023). Profit margin: 7.9% (up from 5.7% in FY 2023). Revenue is forecast to grow 5.7% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 35% per year but the company’s share price has only increased by 3% per year, which means it is significantly lagging earnings growth.공지 • May 11+ 1 more updateVector Inc. to Report Q2, 2025 Results on Oct 15, 2024Vector Inc. announced that they will report Q2, 2025 results on Oct 15, 2024공지 • May 10Vector Inc. to Report Q1, 2025 Results on Jul 12, 2024Vector Inc. announced that they will report Q1, 2025 results on Jul 12, 2024Reported Earnings • Apr 14Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)Full year 2024 results: EPS: JP¥98.11 (up from JP¥66.54 in FY 2023). Revenue: JP¥59.2b (up 7.2% from FY 2023). Net income: JP¥4.68b (up 48% from FY 2023). Profit margin: 7.9% (up from 5.7% in FY 2023). Revenue is forecast to grow 5.4% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.공지 • Apr 12Vector Inc., Annual General Meeting, May 30, 2024Vector Inc., Annual General Meeting, May 30, 2024. Agenda: To consider payment of dividends of surplus with a record date of February 29, 2024.공지 • Feb 27Vector Inc. to Report Fiscal Year 2024 Results on Apr 12, 2024Vector Inc. announced that they will report fiscal year 2024 results on Apr 12, 2024Upcoming Dividend • Feb 21Upcoming dividend of JP¥29.00 per shareEligible shareholders must have bought the stock before 28 February 2024. Payment date: 31 May 2024. Payout ratio is a comfortable 28% and the cash payout ratio is 84%. Trailing yield: 2.2%. Lower than top quartile of German dividend payers (5.2%). Lower than average of industry peers (6.7%).Reported Earnings • Jan 15Third quarter 2024 earnings released: EPS: JP¥45.17 (vs JP¥19.93 in 3Q 2023)Third quarter 2024 results: EPS: JP¥45.17 (up from JP¥19.93 in 3Q 2023). Revenue: JP¥14.9b (up 2.6% from 3Q 2023). Net income: JP¥2.16b (up 128% from 3Q 2023). Profit margin: 15% (up from 6.6% in 3Q 2023). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Media industry in Germany.공지 • Jan 13Vector Inc. (TSE:6058) announces an Equity Buyback for 1,000,000 shares, representing 2.08% for ¥1,200 million.Vector Inc. (TSE:6058) announces a share repurchase program. Under the program, the company will repurchase up to 1,000,000 shares, representing 2.08% of its issued share capital, for ¥1,200 million. The purpose of the program is to enhance shareholder returns and improve capital efficiency, as well as implement flexible capital policies in response to changes in the business environment. The program will be valid till March 29, 2024. As of December 31, 2023, the company has 48,176,100 issued shares (excluding treasury stock) and 262,061 treasury shares.공지 • Jan 12+ 1 more updateVector Inc. Revises Consolidated Financial Forecast for the Fiscal Year Ending February 29, 2024Vector Inc. revised consolidated financial forecast for the fiscal year ending February 29, 2024. For the year, the company revised net sales of ¥57,000 million compared to previous guidance of ¥63,000 million, operating profit of ¥6,505 million compared to previous guidance of ¥7,260 million, profit attributable to owners of parent of ¥4,570 and earnings per share of ¥95.65 compared to previous guidance of ¥95.56.Reported Earnings • Oct 15Second quarter 2024 earnings released: EPS: JP¥2.11 (vs JP¥22.70 in 2Q 2023)Second quarter 2024 results: EPS: JP¥2.11 (down from JP¥22.70 in 2Q 2023). Revenue: JP¥13.8b (up 2.0% from 2Q 2023). Net income: JP¥101.0m (down 91% from 2Q 2023). Profit margin: 0.7% (down from 8.0% in 2Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Media industry in Germany.공지 • Oct 13+ 1 more updateVector Inc. Revises Year End Dividend Guidance for the Fiscal Year Ending February 29, 2024Vector Inc. revised year end dividend guidance for the fiscal year ending February 29, 2024. For the period, the company expected year end dividend of JPY 25 per share compared to JPY 28 per share previously expected.공지 • Aug 31Vector Inc. (TSE:6058) completed the acquisition of additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410)Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 25, 2022. For the period ended February 28, 2022, Vitabrid Japan reported Total assets of KRW 30 billion, and sales of KRW 106 billion. The acquisition is expected to be closed on August 29, 2022. Vector Inc. (TSE:6058) completed the acquisition of additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 31, 2023.Reported Earnings • Jul 17First quarter 2024 earnings released: EPS: JP¥15.15 (vs JP¥17.54 in 1Q 2023)First quarter 2024 results: EPS: JP¥15.15 (down from JP¥17.54 in 1Q 2023). Revenue: JP¥14.8b (up 12% from 1Q 2023). Net income: JP¥722.0m (down 14% from 1Q 2023). Profit margin: 4.9% (down from 6.4% in 1Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 4.8% growth forecast for the Media industry in Germany.공지 • Jul 14+ 1 more updateVector Inc. Provides Year-End Dividend Guidance for the Fiscal Year Ending February 29, 2024Vector Inc. provided year-end dividend guidance for the fiscal year ending February 29, 2024. For the year, the company expects to pay year-end dividend of JPY 25.00 per share against JPY 19.00 per share paid for the same period a year ago.공지 • Jul 13Vector Inc. (TSE:6058) signed a share transfer agreement to acquire 66.7% stake in Owned Co., Ltd from Sho Ishii, Yasukuni Shinya and others for JPY 490 million.Vector Inc. (TSE:6058) signed a share transfer agreement to acquire 66.7% stake in Owned Co., Ltd from Sho Ishii, Yasukuni Shinya and others for JPY 490 million on July 11, 2023. As part of transaction, 7,756 shares will be acquired. In addition to consideration, agreement has been reached to pay earnout consideration. The transaction is expected to close on July 14, 2023.Reported Earnings • Jun 02Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)Full year 2023 results: EPS: JP¥66.54 (up from JP¥43.44 in FY 2022). Revenue: JP¥55.2b (up 17% from FY 2022). Net income: JP¥3.17b (up 53% from FY 2022). Profit margin: 5.7% (up from 4.4% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.1% growth forecast for the Media industry in Germany.Reported Earnings • Apr 16Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)Full year 2023 results: EPS: JP¥66.54 (up from JP¥43.44 in FY 2022). Revenue: JP¥55.2b (up 17% from FY 2022). Net income: JP¥3.17b (up 53% from FY 2022). Profit margin: 5.7% (up from 4.4% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 4.3% growth forecast for the Media industry in Germany.Upcoming Dividend • Feb 20Upcoming dividend of JP¥18.00 per share at 1.4% yieldEligible shareholders must have bought the stock before 27 February 2023. Payment date: 29 May 2023. Payout ratio is a comfortable 19% and this is well supported by cash flows. Trailing yield: 1.4%. Lower than top quartile of German dividend payers (4.6%). Lower than average of industry peers (7.0%).Reported Earnings • Jan 15Third quarter 2023 earnings released: EPS: JP¥19.93 (vs JP¥20.81 in 3Q 2022)Third quarter 2023 results: EPS: JP¥19.93 (down from JP¥20.81 in 3Q 2022). Revenue: JP¥14.5b (up 17% from 3Q 2022). Net income: JP¥950.0m (down 4.2% from 3Q 2022). Profit margin: 6.6% (down from 8.0% in 3Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.공지 • Dec 17Vector Inc. (TSE:6058) agreed to acquire Keyword Marketing Co., Ltd. from Hidenori Takii and others for ¥1.1 billion.Vector Inc. (TSE:6058) agreed to acquire Keyword Marketing Co., Ltd. from Hidenori Takii and others for ¥1.1 billion on December 15, 2022. As per transaction, Vector Inc. will acquire 330 shares from Keyword Marketing. For the year ended March 31, 2022, Keyword Marketing reported net worth of ¥369 million, total assets of ¥886 million, sales of ¥2.7 billion, operating income of ¥131 million and net income of ¥91 million. The transaction is expected to complete on December 26, 2022.Valuation Update With 7 Day Price Move • Nov 30Investor sentiment improved over the past weekAfter last week's 18% share price gain to €9.30, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Media industry in Germany. Negligible returns to shareholders over past year. Simply Wall St's valuation model estimates the intrinsic value at €16.37 per share.공지 • Nov 19Vector Inc. (TSE:6058) agreed to acquire an additional 76.1% stake in AMI Co., Ltd.Vector Inc. (TSE:6058) agreed to acquire an additional 76.1% stake in AMI Co., Ltd. on November 17, 2022. The transaction is expected to close on November 21, 2022.Board Change • Nov 16High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.Reported Earnings • Oct 16Second quarter 2023 earnings released: EPS: JP¥22.70 (vs JP¥3.76 in 2Q 2022)Second quarter 2023 results: EPS: JP¥22.70 (up from JP¥3.76 in 2Q 2022). Revenue: JP¥13.5b (up 26% from 2Q 2022). Net income: JP¥1.08b (up JP¥903.0m from 2Q 2022). Profit margin: 8.0% (up from 1.7% in 2Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.공지 • Sep 23Vector Inc. (TSE:6058) agreed to acquire Digital advertising business provided by Terminal Inc. for ¥ 1.1 billion.Vector Inc. (TSE:6058) agreed to acquire Digital advertising business provided by Terminal Inc. for ¥ 1.1 billion on September 22, 2022. Transaction is expected to close on September 30, 2022.공지 • Aug 27Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion.Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 25, 2022. For the period ended February 28, 2022, Vitabrid Japan reported Total assets of KRW 30 billion, and sales of KRW 106 billion. The acquisition is expected to be closed on August 31, 2022.Valuation Update With 7 Day Price Move • Jul 22Investor sentiment improved over the past weekAfter last week's 17% share price gain to €8.35, the stock trades at a forward P/E ratio of 18x. Average forward P/E is 14x in the Media industry in Germany. Total returns to shareholders of 8.7% over the past year.Reported Earnings • Jul 18First quarter 2023 earnings released: EPS: JP¥17.54 (vs JP¥9.29 in 1Q 2022)First quarter 2023 results: EPS: JP¥17.54 (up from JP¥9.29 in 1Q 2022). Revenue: JP¥13.1b (up 18% from 1Q 2022). Net income: JP¥836.0m (up 89% from 1Q 2022). Profit margin: 6.4% (up from 4.0% in 1Q 2022). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 14%, compared to a 9.0% growth forecast for the industry in Germany.Reported Earnings • Jun 02Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)Full year 2022 results: EPS: JP¥43.44 (up from JP¥10.19 in FY 2021). Revenue: JP¥47.4b (up 27% from FY 2021). Net income: JP¥2.07b (up 326% from FY 2021). Profit margin: 4.4% (up from 1.3% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 14%, compared to a 6.5% growth forecast for the industry in Germany.공지 • May 14+ 2 more updatesVector Inc. to Report Q3, 2023 Results on Jan 13, 2023Vector Inc. announced that they will report Q3, 2023 results on Jan 13, 2023Board Change • Apr 28High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.공지 • Apr 16Vector Inc., Annual General Meeting, May 26, 2022Vector Inc., Annual General Meeting, May 26, 2022.Reported Earnings • Apr 15Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)Full year 2022 results: EPS: JP¥43.44 (up from JP¥10.19 in FY 2021). Revenue: JP¥47.4b (up 27% from FY 2021). Net income: JP¥2.07b (up 326% from FY 2021). Profit margin: 4.4% (up from 1.3% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 12%, compared to a 8.4% growth forecast for the industry in Germany.공지 • Jan 28Vector Inc. to Report Fiscal Year 2022 Results on Apr 14, 2022Vector Inc. announced that they will report fiscal year 2022 results on Apr 14, 2022Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorated over the past weekAfter last week's 15% share price decline to €7.45, the stock trades at a forward P/E ratio of 20x. Average forward P/E is 15x in the Media industry in Germany.Reported Earnings • Jan 15Third quarter 2022 earnings: EPS in line with analyst expectations despite revenue beatThird quarter 2022 results: EPS: JP¥20.81 (down from JP¥26.37 in 3Q 2021). Revenue: JP¥12.4b (up 25% from 3Q 2021). Net income: JP¥992.0m (down 21% from 3Q 2021). Profit margin: 8.0% (down from 13% in 3Q 2021). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 1.2%. Over the next year, revenue is forecast to grow 15%, compared to a 6.5% growth forecast for the industry in Germany.Reported Earnings • Oct 17Second quarter 2022 earnings released: EPS JP¥3.76 (vs JP¥21.37 loss in 2Q 2021)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2022 results: Revenue: JP¥10.8b (up 24% from 2Q 2021). Net income: JP¥179.0m (up JP¥1.20b from 2Q 2021). Profit margin: 1.7% (up from net loss in 2Q 2021).Valuation Update With 7 Day Price Move • Sep 14Investor sentiment improved over the past weekAfter last week's 17% share price gain to €8.80, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 17x in the Media industry in Germany. Simply Wall St's valuation model estimates the intrinsic value at €12.34 per share.Board Change • Jul 27High number of new directorsThere are 6 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.Reported Earnings • Jul 18First quarter 2022 earnings released: EPS JP¥9.29 (vs JP¥3.42 loss in 1Q 2021)The company reported a strong first quarter result with improved earnings, revenues and profit margins. First quarter 2022 results: Revenue: JP¥11.1b (up 24% from 1Q 2021). Net income: JP¥443.0m (up JP¥606.0m from 1Q 2021). Profit margin: 4.0% (up from net loss in 1Q 2021). The move to profitability was driven by higher revenue.Reported Earnings • Jun 03Full year 2021 earnings released: EPS JP¥10.19 (vs JP¥4.20 loss in FY 2020)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2021 results: Revenue: JP¥37.3b (up 1.2% from FY 2020). Net income: JP¥486.0m (up JP¥685.0m from FY 2020). Profit margin: 1.3% (up from net loss in FY 2020).이익 및 매출 성장 예측DB:7MZ - 애널리스트 향후 추정치 및 과거 재무 데이터 (JPY Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수2/28/202985,5008,000N/A7,44612/29/202878,0007,100N/A6,54612/28/202770,5006,200N/A5,59012/28/202663,7945,1099,06810,349N/A11/30/202563,4915,780N/AN/AN/A8/31/202561,6184,9418,2139,061N/A5/31/202560,1794,413N/AN/AN/A2/28/202559,2544,1954,6455,675N/A11/30/202458,2363,731N/AN/AN/A8/31/202458,0324,8803,9975,104N/A5/31/202458,3314,511N/AN/AN/A2/29/202459,2124,6843,5464,451N/A11/30/202357,4903,291N/AN/AN/A8/31/202357,1182,0777321,291N/A5/31/202356,8513,058N/AN/AN/A2/28/202355,2253,1729501,457N/A11/30/202254,2203,325N/AN/AN/A8/31/202252,0903,3673,1564,117N/A5/31/202249,3392,464N/AN/AN/A2/28/202247,3512,0713,7794,672N/A11/30/202144,0452,025N/AN/AN/A8/31/202141,5512,2903,5264,051N/A5/31/202139,4561,092N/AN/AN/A2/28/202137,2734861,5872,129N/A11/30/202037,028-99N/AN/AN/A8/31/202036,799-6631,2401,672N/A5/31/202037,142-212N/AN/AN/A2/29/202036,821-1992,4812,868N/A11/30/201936,092-435N/AN/AN/A8/31/201934,536-4,139N/A2,141N/A5/31/201932,108-2,941N/AN/AN/A2/28/201929,693-2,421N/A789N/A11/30/201826,542-2,027N/AN/AN/A8/31/201824,0751,703N/A1,604N/A5/31/201821,9161,469N/AN/AN/A2/28/201820,0901,425N/A2,801N/A11/30/201718,5971,851N/AN/AN/A8/31/201716,2551,503N/A1,753N/A5/31/201714,7981,408N/AN/AN/A2/28/201713,2851,266N/A1,503N/A11/30/201611,5111,051N/AN/AN/A8/31/201610,918959N/A1,658N/A5/31/201610,291838N/AN/AN/A2/29/20169,685841N/A812N/A11/30/20159,484849N/AN/AN/A8/31/20159,146746N/A533N/A5/31/20158,825747N/AN/AN/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 7MZ 의 연간 예상 수익 증가율(12.3%)이 saving rate(1.9%)보다 높습니다.수익 vs 시장: 7MZ 의 연간 수익(12.3%)이 German 시장(16.7%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: 7MZ 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: 7MZ 의 수익(연간 9%)이 German 시장(연간 6.4%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: 7MZ 의 수익(연간 9%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 7MZ의 자본 수익률은 3년 후 22.2%로 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMedia 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/06 13:05종가2026/05/06 00:00수익2026/02/28연간 수익2026/02/28데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Vector Inc.는 3명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Taro IshiharaDaiwa Securities Co. Ltd.Hiroshi NayaIchiyoshi Research Institute Inc.Yukari HousuiTokai Tokyo Intelligence Laboratory Co., Ltd.
공지 • Jan 14Vector Inc. Provides Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2026Vector Inc. provided consolidated earnings forecast for the fiscal year ending February 28, 2026. For the year, company expects Net sales to be JPY 63,000 million. Operating profit to be JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million. Earnings per share to be JPY 106.60.
공지 • Oct 16Vector Inc. Revises Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. revised consolidated earnings forecast for the fiscal year ending February 28, 2025. For the year, company expects Net sales to be JPY 61,000 million compared to previous guidance of JPY 63,000 million. Operating profit to be JPY 8,500 million compared to previous guidance of JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million compared to previous guidance of JPY 5,000 million. Earnings per share to be JPY 106.58 compared to previous guidance of JPY 106.58.
공지 • Jan 12+ 1 more updateVector Inc. Revises Consolidated Financial Forecast for the Fiscal Year Ending February 29, 2024Vector Inc. revised consolidated financial forecast for the fiscal year ending February 29, 2024. For the year, the company revised net sales of ¥57,000 million compared to previous guidance of ¥63,000 million, operating profit of ¥6,505 million compared to previous guidance of ¥7,260 million, profit attributable to owners of parent of ¥4,570 and earnings per share of ¥95.65 compared to previous guidance of ¥95.56.
공지 • Apr 14Vector Inc., Annual General Meeting, May 28, 2026Vector Inc., Annual General Meeting, May 28, 2026.
공지 • Feb 20Wellness Communications Corporation (TSE:366A) agreed to acquire 67.60% stake in ASHITA-TEAM Co., Ltd. from Vector Inc. (TSE:6058) for ¥0.40 million.Wellness Communications Corporation (TSE:366A) agreed to acquire 67.60% stake in ASHITA-TEAM Co., Ltd. from Vector Inc. (TSE:6058) for ¥0.40 million on February 20, 2026. As a result of the share transfer, ASHITA-TEAM will cease to be a consolidated subsidiary of Vector Inc. Vector Inc. plans to transfer the ¥50 million in receivables remaining after the debt forgiveness to Wellness Communications for ¥50 million on the day the share transfer is executed. As part of the acquisition, Hiroyuki Akahane is scheduled to step down as Representative Director of ASHITA-TEAM as of end-February 2026, at which point a new Representative Director will be appointed. For the period ending February 28, 2025, ASHITA-TEAM Co., Ltd. reported total revenue of ¥2.21 billion, EBIT of ¥129 million and net income of ¥71 million. As of February 28, 2025, ASHITA-TEAM Co., Ltd. reported total assets of ¥1.09 billion and net liabilities of ¥1.59 billion. The expected completion of the transaction is February 27, 2026.
공지 • Jan 21Vector Inc. to Report Fiscal Year 2026 Results on Apr 14, 2026Vector Inc. announced that they will report fiscal year 2026 results on Apr 14, 2026
공지 • Jan 14Vector Inc. Provides Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2026Vector Inc. provided consolidated earnings forecast for the fiscal year ending February 28, 2026. For the year, company expects Net sales to be JPY 63,000 million. Operating profit to be JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million. Earnings per share to be JPY 106.60.
공지 • Dec 17MicroAd, Inc. (TSE:9553) proposed to acquire remaining 30% stake in MicroAd Taiwan, Ltd. from Vector Inc. (TSE:6058) for approximately TWD 120 million.MicroAd, Inc. (TSE:9553) proposed to acquire remaining 30% stake in MicroAd Taiwan, Ltd. from Vector Inc. (TSE:6058) for approximately TWD 120 million recently. A cash consideration of approximately TWD 116.99 million (¥580 million) will be paid by MicroAd, Inc. Upon completion, MicroAd, Inc. will own 100% stake in MicroAd Taiwan, Ltd. As of December 31, 2024, MicroAd Taiwan, Ltd. reported total assets of TWD 311 million (¥1.521 billion) and total common equity of TWD 240 million (¥1.173 billion). The expected completion of the transaction is January 31, 2026.
공지 • Apr 29+ 2 more updatesVector Inc. to Report Q3, 2026 Results on Jan 14, 2026Vector Inc. announced that they will report Q3, 2026 results on Jan 14, 2026
공지 • Apr 15+ 1 more updateVector Inc. Announces Dividend for the Fiscal Year Ended February 28, 2025, Payable on May 30, 2025; Provides Dividend Guidance for the Fiscal Year Ending February 28, 2026Vector Inc. announced dividend for the Fiscal year ended February 28, 2025, Payable on May 30, 2025; provided dividend guidance for the fiscal year ending February 28, 2026. For the year ended February 28, 2025, the company announced dividend of JPY 32.00 per share compared to JPY 29.00 per share a year ago. For the year ending February 28, 2026, the company expects dividend of JPY 33.00 per share as compared to JPY 32.00 per share a year ago.
공지 • Apr 14Vector Inc., Annual General Meeting, May 29, 2025Vector Inc., Annual General Meeting, May 29, 2025.
공지 • Jan 29Vector Inc. to Report Fiscal Year 2025 Results on Apr 14, 2025Vector Inc. announced that they will report fiscal year 2025 results on Apr 14, 2025
Reported Earnings • Oct 18Second quarter 2025 earnings released: EPS: JP¥10.02 (vs JP¥2.11 in 2Q 2024)Second quarter 2025 results: EPS: JP¥10.02 (up from JP¥2.11 in 2Q 2024). Revenue: JP¥13.5b (down 2.2% from 2Q 2024). Net income: JP¥470.0m (up 365% from 2Q 2024). Profit margin: 3.5% (up from 0.7% in 2Q 2024). Revenue is forecast to grow 7.3% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 27% per year but the company’s share price has fallen by 15% per year, which means it is significantly lagging earnings.
Declared Dividend • Oct 17Dividend of JP¥32.00 announcedShareholders will receive a dividend of JP¥32.00. Ex-date: 27th February 2025 Payment date: 2nd June 2025 Dividend yield will be 552%, which is higher than the industry average of 5.1%. Sustainability & Growth Dividend is well covered by both earnings (31% earnings payout ratio) and cash flows (41% cash payout ratio). The dividend has increased by an average of 22% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 36% over the next 3 years, which should provide support to the dividend and adequate earnings cover.
공지 • Oct 16Vector Inc. Revises Consolidated Earnings Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. revised consolidated earnings forecast for the fiscal year ending February 28, 2025. For the year, company expects Net sales to be JPY 61,000 million compared to previous guidance of JPY 63,000 million. Operating profit to be JPY 8,500 million compared to previous guidance of JPY 8,500 million. Profit attributable to owners of parent to be JPY 5,000 million compared to previous guidance of JPY 5,000 million. Earnings per share to be JPY 106.58 compared to previous guidance of JPY 106.58.
공지 • Oct 15Vector Inc. Revises Dividend Forecast for the Fiscal Year Ending February 28, 2025Vector Inc. at its board meeting held on October 15, 2024, resolved to change its dividend policy as follows. In addition, the Company also announced that the year-end dividend forecast for the fiscal year ending February 28, 2025, released on April 12, 2024, has been revised as follows due to this change of dividend policy. The company now expects to pay JPY 32 per share as compared to JPY 31 per share previously forecasted. The company paid JPY 29 per share a year ago. Reason for Change: While taking into consideration the maintenance of a sound financial position and the enhancement of internal reserves for aggressive business development, the Company recognizes that returning profits to shareholders is one of the most important management issues. The Company has changed its dividend policy to enhance shareholder returns.
Valuation Update With 7 Day Price Move • Aug 06Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to €4.90, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 13x in the Media industry in Germany. Total loss to shareholders of 34% over the past three years.
New Risk • Aug 05New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 6.8% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (6.8% average weekly change). Large one-off items impacting financial results.
Valuation Update With 7 Day Price Move • Jul 22Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to €5.95, the stock trades at a forward P/E ratio of 9x. Average forward P/E is 12x in the Media industry in Germany. Total loss to shareholders of 21% over the past three years.
Reported Earnings • Jul 15First quarter 2025 earnings released: EPS: JP¥11.70 (vs JP¥15.15 in 1Q 2024)First quarter 2025 results: EPS: JP¥11.70 (down from JP¥15.15 in 1Q 2024). Revenue: JP¥13.9b (down 6.0% from 1Q 2024). Net income: JP¥549.0m (down 24% from 1Q 2024). Profit margin: 4.0% (down from 4.9% in 1Q 2024). Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 5.6% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 29% per year but the company’s share price has fallen by 4% per year, which means it is significantly lagging earnings.
Reported Earnings • Jun 06Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)Full year 2024 results: EPS: JP¥98.11 (up from JP¥66.54 in FY 2023). Revenue: JP¥59.2b (up 7.2% from FY 2023). Net income: JP¥4.68b (up 48% from FY 2023). Profit margin: 7.9% (up from 5.7% in FY 2023). Revenue is forecast to grow 5.7% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Media industry in Germany. Over the last 3 years on average, earnings per share has increased by 35% per year but the company’s share price has only increased by 3% per year, which means it is significantly lagging earnings growth.
공지 • May 11+ 1 more updateVector Inc. to Report Q2, 2025 Results on Oct 15, 2024Vector Inc. announced that they will report Q2, 2025 results on Oct 15, 2024
공지 • May 10Vector Inc. to Report Q1, 2025 Results on Jul 12, 2024Vector Inc. announced that they will report Q1, 2025 results on Jul 12, 2024
Reported Earnings • Apr 14Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)Full year 2024 results: EPS: JP¥98.11 (up from JP¥66.54 in FY 2023). Revenue: JP¥59.2b (up 7.2% from FY 2023). Net income: JP¥4.68b (up 48% from FY 2023). Profit margin: 7.9% (up from 5.7% in FY 2023). Revenue is forecast to grow 5.4% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.
공지 • Apr 12Vector Inc., Annual General Meeting, May 30, 2024Vector Inc., Annual General Meeting, May 30, 2024. Agenda: To consider payment of dividends of surplus with a record date of February 29, 2024.
공지 • Feb 27Vector Inc. to Report Fiscal Year 2024 Results on Apr 12, 2024Vector Inc. announced that they will report fiscal year 2024 results on Apr 12, 2024
Upcoming Dividend • Feb 21Upcoming dividend of JP¥29.00 per shareEligible shareholders must have bought the stock before 28 February 2024. Payment date: 31 May 2024. Payout ratio is a comfortable 28% and the cash payout ratio is 84%. Trailing yield: 2.2%. Lower than top quartile of German dividend payers (5.2%). Lower than average of industry peers (6.7%).
Reported Earnings • Jan 15Third quarter 2024 earnings released: EPS: JP¥45.17 (vs JP¥19.93 in 3Q 2023)Third quarter 2024 results: EPS: JP¥45.17 (up from JP¥19.93 in 3Q 2023). Revenue: JP¥14.9b (up 2.6% from 3Q 2023). Net income: JP¥2.16b (up 128% from 3Q 2023). Profit margin: 15% (up from 6.6% in 3Q 2023). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Media industry in Germany.
공지 • Jan 13Vector Inc. (TSE:6058) announces an Equity Buyback for 1,000,000 shares, representing 2.08% for ¥1,200 million.Vector Inc. (TSE:6058) announces a share repurchase program. Under the program, the company will repurchase up to 1,000,000 shares, representing 2.08% of its issued share capital, for ¥1,200 million. The purpose of the program is to enhance shareholder returns and improve capital efficiency, as well as implement flexible capital policies in response to changes in the business environment. The program will be valid till March 29, 2024. As of December 31, 2023, the company has 48,176,100 issued shares (excluding treasury stock) and 262,061 treasury shares.
공지 • Jan 12+ 1 more updateVector Inc. Revises Consolidated Financial Forecast for the Fiscal Year Ending February 29, 2024Vector Inc. revised consolidated financial forecast for the fiscal year ending February 29, 2024. For the year, the company revised net sales of ¥57,000 million compared to previous guidance of ¥63,000 million, operating profit of ¥6,505 million compared to previous guidance of ¥7,260 million, profit attributable to owners of parent of ¥4,570 and earnings per share of ¥95.65 compared to previous guidance of ¥95.56.
Reported Earnings • Oct 15Second quarter 2024 earnings released: EPS: JP¥2.11 (vs JP¥22.70 in 2Q 2023)Second quarter 2024 results: EPS: JP¥2.11 (down from JP¥22.70 in 2Q 2023). Revenue: JP¥13.8b (up 2.0% from 2Q 2023). Net income: JP¥101.0m (down 91% from 2Q 2023). Profit margin: 0.7% (down from 8.0% in 2Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Media industry in Germany.
공지 • Oct 13+ 1 more updateVector Inc. Revises Year End Dividend Guidance for the Fiscal Year Ending February 29, 2024Vector Inc. revised year end dividend guidance for the fiscal year ending February 29, 2024. For the period, the company expected year end dividend of JPY 25 per share compared to JPY 28 per share previously expected.
공지 • Aug 31Vector Inc. (TSE:6058) completed the acquisition of additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410)Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 25, 2022. For the period ended February 28, 2022, Vitabrid Japan reported Total assets of KRW 30 billion, and sales of KRW 106 billion. The acquisition is expected to be closed on August 29, 2022. Vector Inc. (TSE:6058) completed the acquisition of additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 31, 2023.
Reported Earnings • Jul 17First quarter 2024 earnings released: EPS: JP¥15.15 (vs JP¥17.54 in 1Q 2023)First quarter 2024 results: EPS: JP¥15.15 (down from JP¥17.54 in 1Q 2023). Revenue: JP¥14.8b (up 12% from 1Q 2023). Net income: JP¥722.0m (down 14% from 1Q 2023). Profit margin: 4.9% (down from 6.4% in 1Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 4.8% growth forecast for the Media industry in Germany.
공지 • Jul 14+ 1 more updateVector Inc. Provides Year-End Dividend Guidance for the Fiscal Year Ending February 29, 2024Vector Inc. provided year-end dividend guidance for the fiscal year ending February 29, 2024. For the year, the company expects to pay year-end dividend of JPY 25.00 per share against JPY 19.00 per share paid for the same period a year ago.
공지 • Jul 13Vector Inc. (TSE:6058) signed a share transfer agreement to acquire 66.7% stake in Owned Co., Ltd from Sho Ishii, Yasukuni Shinya and others for JPY 490 million.Vector Inc. (TSE:6058) signed a share transfer agreement to acquire 66.7% stake in Owned Co., Ltd from Sho Ishii, Yasukuni Shinya and others for JPY 490 million on July 11, 2023. As part of transaction, 7,756 shares will be acquired. In addition to consideration, agreement has been reached to pay earnout consideration. The transaction is expected to close on July 14, 2023.
Reported Earnings • Jun 02Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)Full year 2023 results: EPS: JP¥66.54 (up from JP¥43.44 in FY 2022). Revenue: JP¥55.2b (up 17% from FY 2022). Net income: JP¥3.17b (up 53% from FY 2022). Profit margin: 5.7% (up from 4.4% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.1% growth forecast for the Media industry in Germany.
Reported Earnings • Apr 16Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)Full year 2023 results: EPS: JP¥66.54 (up from JP¥43.44 in FY 2022). Revenue: JP¥55.2b (up 17% from FY 2022). Net income: JP¥3.17b (up 53% from FY 2022). Profit margin: 5.7% (up from 4.4% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 4.3% growth forecast for the Media industry in Germany.
Upcoming Dividend • Feb 20Upcoming dividend of JP¥18.00 per share at 1.4% yieldEligible shareholders must have bought the stock before 27 February 2023. Payment date: 29 May 2023. Payout ratio is a comfortable 19% and this is well supported by cash flows. Trailing yield: 1.4%. Lower than top quartile of German dividend payers (4.6%). Lower than average of industry peers (7.0%).
Reported Earnings • Jan 15Third quarter 2023 earnings released: EPS: JP¥19.93 (vs JP¥20.81 in 3Q 2022)Third quarter 2023 results: EPS: JP¥19.93 (down from JP¥20.81 in 3Q 2022). Revenue: JP¥14.5b (up 17% from 3Q 2022). Net income: JP¥950.0m (down 4.2% from 3Q 2022). Profit margin: 6.6% (down from 8.0% in 3Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.
공지 • Dec 17Vector Inc. (TSE:6058) agreed to acquire Keyword Marketing Co., Ltd. from Hidenori Takii and others for ¥1.1 billion.Vector Inc. (TSE:6058) agreed to acquire Keyword Marketing Co., Ltd. from Hidenori Takii and others for ¥1.1 billion on December 15, 2022. As per transaction, Vector Inc. will acquire 330 shares from Keyword Marketing. For the year ended March 31, 2022, Keyword Marketing reported net worth of ¥369 million, total assets of ¥886 million, sales of ¥2.7 billion, operating income of ¥131 million and net income of ¥91 million. The transaction is expected to complete on December 26, 2022.
Valuation Update With 7 Day Price Move • Nov 30Investor sentiment improved over the past weekAfter last week's 18% share price gain to €9.30, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Media industry in Germany. Negligible returns to shareholders over past year. Simply Wall St's valuation model estimates the intrinsic value at €16.37 per share.
공지 • Nov 19Vector Inc. (TSE:6058) agreed to acquire an additional 76.1% stake in AMI Co., Ltd.Vector Inc. (TSE:6058) agreed to acquire an additional 76.1% stake in AMI Co., Ltd. on November 17, 2022. The transaction is expected to close on November 21, 2022.
Board Change • Nov 16High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
Reported Earnings • Oct 16Second quarter 2023 earnings released: EPS: JP¥22.70 (vs JP¥3.76 in 2Q 2022)Second quarter 2023 results: EPS: JP¥22.70 (up from JP¥3.76 in 2Q 2022). Revenue: JP¥13.5b (up 26% from 2Q 2022). Net income: JP¥1.08b (up JP¥903.0m from 2Q 2022). Profit margin: 8.0% (up from 1.7% in 2Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 5.0% growth forecast for the Media industry in Germany.
공지 • Sep 23Vector Inc. (TSE:6058) agreed to acquire Digital advertising business provided by Terminal Inc. for ¥ 1.1 billion.Vector Inc. (TSE:6058) agreed to acquire Digital advertising business provided by Terminal Inc. for ¥ 1.1 billion on September 22, 2022. Transaction is expected to close on September 30, 2022.
공지 • Aug 27Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion.Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion on August 25, 2022. For the period ended February 28, 2022, Vitabrid Japan reported Total assets of KRW 30 billion, and sales of KRW 106 billion. The acquisition is expected to be closed on August 31, 2022.
Valuation Update With 7 Day Price Move • Jul 22Investor sentiment improved over the past weekAfter last week's 17% share price gain to €8.35, the stock trades at a forward P/E ratio of 18x. Average forward P/E is 14x in the Media industry in Germany. Total returns to shareholders of 8.7% over the past year.
Reported Earnings • Jul 18First quarter 2023 earnings released: EPS: JP¥17.54 (vs JP¥9.29 in 1Q 2022)First quarter 2023 results: EPS: JP¥17.54 (up from JP¥9.29 in 1Q 2022). Revenue: JP¥13.1b (up 18% from 1Q 2022). Net income: JP¥836.0m (up 89% from 1Q 2022). Profit margin: 6.4% (up from 4.0% in 1Q 2022). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 14%, compared to a 9.0% growth forecast for the industry in Germany.
Reported Earnings • Jun 02Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)Full year 2022 results: EPS: JP¥43.44 (up from JP¥10.19 in FY 2021). Revenue: JP¥47.4b (up 27% from FY 2021). Net income: JP¥2.07b (up 326% from FY 2021). Profit margin: 4.4% (up from 1.3% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 14%, compared to a 6.5% growth forecast for the industry in Germany.
공지 • May 14+ 2 more updatesVector Inc. to Report Q3, 2023 Results on Jan 13, 2023Vector Inc. announced that they will report Q3, 2023 results on Jan 13, 2023
Board Change • Apr 28High number of new directorsThere are 5 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
공지 • Apr 16Vector Inc., Annual General Meeting, May 26, 2022Vector Inc., Annual General Meeting, May 26, 2022.
Reported Earnings • Apr 15Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)Full year 2022 results: EPS: JP¥43.44 (up from JP¥10.19 in FY 2021). Revenue: JP¥47.4b (up 27% from FY 2021). Net income: JP¥2.07b (up 326% from FY 2021). Profit margin: 4.4% (up from 1.3% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 12%, compared to a 8.4% growth forecast for the industry in Germany.
공지 • Jan 28Vector Inc. to Report Fiscal Year 2022 Results on Apr 14, 2022Vector Inc. announced that they will report fiscal year 2022 results on Apr 14, 2022
Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorated over the past weekAfter last week's 15% share price decline to €7.45, the stock trades at a forward P/E ratio of 20x. Average forward P/E is 15x in the Media industry in Germany.
Reported Earnings • Jan 15Third quarter 2022 earnings: EPS in line with analyst expectations despite revenue beatThird quarter 2022 results: EPS: JP¥20.81 (down from JP¥26.37 in 3Q 2021). Revenue: JP¥12.4b (up 25% from 3Q 2021). Net income: JP¥992.0m (down 21% from 3Q 2021). Profit margin: 8.0% (down from 13% in 3Q 2021). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 1.2%. Over the next year, revenue is forecast to grow 15%, compared to a 6.5% growth forecast for the industry in Germany.
Reported Earnings • Oct 17Second quarter 2022 earnings released: EPS JP¥3.76 (vs JP¥21.37 loss in 2Q 2021)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2022 results: Revenue: JP¥10.8b (up 24% from 2Q 2021). Net income: JP¥179.0m (up JP¥1.20b from 2Q 2021). Profit margin: 1.7% (up from net loss in 2Q 2021).
Valuation Update With 7 Day Price Move • Sep 14Investor sentiment improved over the past weekAfter last week's 17% share price gain to €8.80, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 17x in the Media industry in Germany. Simply Wall St's valuation model estimates the intrinsic value at €12.34 per share.
Board Change • Jul 27High number of new directorsThere are 6 new directors who have joined the board in the last 3 years. Independent External Director Ryuichi Tomimura was the last director to join the board, commencing their role in 2020. The company’s lack of board continuity is considered a risk according to the Simply Wall St Risk Model.
Reported Earnings • Jul 18First quarter 2022 earnings released: EPS JP¥9.29 (vs JP¥3.42 loss in 1Q 2021)The company reported a strong first quarter result with improved earnings, revenues and profit margins. First quarter 2022 results: Revenue: JP¥11.1b (up 24% from 1Q 2021). Net income: JP¥443.0m (up JP¥606.0m from 1Q 2021). Profit margin: 4.0% (up from net loss in 1Q 2021). The move to profitability was driven by higher revenue.
Reported Earnings • Jun 03Full year 2021 earnings released: EPS JP¥10.19 (vs JP¥4.20 loss in FY 2020)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2021 results: Revenue: JP¥37.3b (up 1.2% from FY 2020). Net income: JP¥486.0m (up JP¥685.0m from FY 2020). Profit margin: 1.3% (up from net loss in FY 2020).