company background image
2130

Members TSE:2130 Stock Report

Last Price

JP¥2.47k

Market Cap

JP¥32.7b

7D

-9.4%

1Y

-27.8%

Updated

04 Jul, 2022

Data

Company Financials +
2130 fundamental analysis
Snowflake Score
Valuation3/6
Future Growth6/6
Past Performance6/6
Financial Health6/6
Dividends2/6

2130 Stock Overview

Members Co., Ltd. provides digital marketing services in Japan.

Members Competitors

Price History & Performance

Summary of all time highs, changes and price drops for Members
Historical stock prices
Current Share PriceJP¥2,467.00
52 Week HighJP¥3,625.00
52 Week LowJP¥1,900.00
Beta1.0
1 Month Change-16.15%
3 Month Change-26.90%
1 Year Change-27.76%
3 Year Change28.09%
5 Year Change259.10%
Change since IPO697.09%

Recent News & Updates

Shareholder Returns

2130JP MediaJP Market
7D-9.4%-1.1%-1.1%
1Y-27.8%-15.9%-7.0%

Return vs Industry: 2130 underperformed the JP Media industry which returned -15.9% over the past year.

Return vs Market: 2130 underperformed the JP Market which returned -7% over the past year.

Price Volatility

Is 2130's price volatile compared to industry and market?
2130 volatility
2130 Average Weekly Movement8.1%
Media Industry Average Movement5.2%
Market Average Movement4.2%
10% most volatile stocks in JP Market8.4%
10% least volatile stocks in JP Market2.2%

Stable Share Price: 2130 is more volatile than 75% of JP stocks over the past 3 months, typically moving +/- 8% a week.

Volatility Over Time: 2130's weekly volatility (8%) has been stable over the past year, but is still higher than 75% of JP stocks.

About the Company

FoundedEmployeesCEOWebsite
19951,838Tadashi Kemmotsuhttps://www.members.co.jp

Members Co., Ltd. provides digital marketing services in Japan. It offers website operation management, web integration, social media marketing, promotional support, and web strategy/UX design services. The company was founded in 1995 and is headquartered in Tokyo, Japan.

Members Fundamentals Summary

How do Members's earnings and revenue compare to its market cap?
2130 fundamental statistics
Market CapJP¥32.69b
Earnings (TTM)JP¥1.40b
Revenue (TTM)JP¥14.94b

23.3x

P/E Ratio

2.2x

P/S Ratio

Earnings & Revenue

Key profitability statistics from the latest earnings report
2130 income statement (TTM)
RevenueJP¥14.94b
Cost of RevenueJP¥10.18b
Gross ProfitJP¥4.76b
Other ExpensesJP¥3.35b
EarningsJP¥1.40b

Last Reported Earnings

Mar 31, 2022

Next Earnings Date

n/a

Earnings per share (EPS)105.96
Gross Margin31.84%
Net Profit Margin9.40%
Debt/Equity Ratio0%

How did 2130 perform over the long term?

See historical performance and comparison

Dividends

1.2%

Current Dividend Yield

16%

Payout Ratio
We’ve recently updated our valuation analysis.

Valuation

Is 2130 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Below Fair Value

  • Significantly Below Fair Value

  • PEG Ratio

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2130?

Other financial metrics that can be useful for relative valuation.

2130 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue1.9x
Enterprise Value/EBITDA12.5x
PEG Ratio1x

Price to Earnings Ratio vs Peers

How does 2130's PE Ratio compare to its peers?

2130 PE Ratio vs Peers
The above table shows the PE ratio for 2130 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyPEEstimated GrowthMarket Cap
Peer Average26.9x
6094 FreakOut Holdings
46x24.4%JP¥31.7b
3978 Macromill
10.1x3.4%JP¥35.3b
6058 Vector
22x19.6%JP¥45.5b
6533 Orchestra Holdings
29.6xn/aJP¥23.7b
2130 Members
23.3x22.5%JP¥32.7b

Price-To-Earnings vs Peers: 2130 is good value based on its Price-To-Earnings Ratio (23.3x) compared to the peer average (26.9x).


Price to Earnings Ratio vs Industry

How does 2130's PE Ratio compare vs other companies in the JP Media Industry?

Price-To-Earnings vs Industry: 2130 is expensive based on its Price-To-Earnings Ratio (23.3x) compared to the JP Media industry average (14.3x)


Price to Earnings Ratio vs Fair Ratio

What is 2130's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

2130 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio23.3x
Fair PE Ratio20.9x

Price-To-Earnings vs Fair Ratio: 2130 is expensive based on its Price-To-Earnings Ratio (23.3x) compared to the estimated Fair Price-To-Earnings Ratio (20.9x).


Share Price vs Fair Value

What is the Fair Price of 2130 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2130 (¥2467) is trading below our estimate of fair value (¥7604.3)

Significantly Below Fair Value: 2130 is trading below fair value by more than 20%.


Price to Earnings Growth Ratio

PEG Ratio: 2130 is poor value based on its PEG Ratio (1x)


Discover undervalued companies

Future Growth

How is Members forecast to perform in the next 1 to 3 years based on estimates from 3 analysts?

Future Growth Score

6/6

Future Growth Score 6/6

  • Earnings vs Savings Rate

  • Earnings vs Market

  • High Growth Earnings

  • Revenue vs Market

  • High Growth Revenue

  • Future ROE


22.5%

Forecasted annual earnings growth

Earnings and Revenue Growth Forecasts


Analyst Future Growth Forecasts

Earnings vs Savings Rate: 2130's forecast earnings growth (22.5% per year) is above the savings rate (0.04%).

Earnings vs Market: 2130's earnings (22.5% per year) are forecast to grow faster than the JP market (8.9% per year).

High Growth Earnings: 2130's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 2130's revenue (22.1% per year) is forecast to grow faster than the JP market (4.5% per year).

High Growth Revenue: 2130's revenue (22.1% per year) is forecast to grow faster than 20% per year.


Earnings per Share Growth Forecasts


Future Return on Equity

Future ROE: 2130's Return on Equity is forecast to be high in 3 years time (26.6%)


Discover growth companies

Past Performance

How has Members performed over the past 5 years?

Past Performance Score

6/6

Past Performance Score 6/6

  • Quality Earnings

  • Growing Profit Margin

  • Earnings Trend

  • Accelerating Growth

  • Earnings vs Industry

  • High ROE


24.0%

Historical annual earnings growth

Earnings and Revenue History

Quality Earnings: 2130 has high quality earnings.

Growing Profit Margin: 2130's current net profit margins (9.4%) are higher than last year (7.4%).


Past Earnings Growth Analysis

Earnings Trend: 2130's earnings have grown significantly by 24% per year over the past 5 years.

Accelerating Growth: 2130's earnings growth over the past year (56.7%) exceeds its 5-year average (24% per year).

Earnings vs Industry: 2130 earnings growth over the past year (56.7%) exceeded the Media industry 55.1%.


Return on Equity

High ROE: 2130's Return on Equity (23.8%) is considered high.


Discover strong past performing companies

Financial Health

How is Members's financial position?

Financial Health Score

6/6

Financial Health Score 6/6

  • Short Term Liabilities

  • Long Term Liabilities

  • Debt Level

  • Reducing Debt

  • Debt Coverage

  • Interest Coverage

Financial Position Analysis

Short Term Liabilities: 2130's short term assets (¥8.6B) exceed its short term liabilities (¥4.2B).

Long Term Liabilities: 2130's short term assets (¥8.6B) exceed its long term liabilities (¥314.0M).


Debt to Equity History and Analysis

Debt Level: 2130 is debt free.

Reducing Debt: 2130 has no debt compared to 5 years ago when its debt to equity ratio was 0%.

Debt Coverage: 2130 has no debt, therefore it does not need to be covered by operating cash flow.

Interest Coverage: 2130 has no debt, therefore coverage of interest payments is not a concern.


Balance Sheet


Discover healthy companies

Dividend

What is Members's current dividend yield, its reliability and sustainability?

Dividend Score

2/6

Dividend Score 2/6

  • Notable Dividend

  • High Dividend

  • Stable Dividend

  • Growing Dividend

  • Earnings Coverage

  • Cash Flow Coverage


1.22%

Current Dividend Yield

Dividend Yield vs Market

Notable Dividend: 2130's dividend (1.22%) isn’t notable compared to the bottom 25% of dividend payers in the JP market (1.69%).

High Dividend: 2130's dividend (1.22%) is low compared to the top 25% of dividend payers in the JP market (3.73%).


Stability and Growth of Payments

Stable Dividend: Whilst dividend payments have been stable, 2130 has been paying a dividend for less than 10 years.

Growing Dividend: 2130's dividend payments have increased, but the company has only paid a dividend for 6 years.


Earnings Payout to Shareholders

Earnings Coverage: With its low payout ratio (16.3%), 2130's dividend payments are well covered by earnings.


Cash Payout to Shareholders

Cash Flow Coverage: With its low cash payout ratio (24.2%), 2130's dividend payments are well covered by cash flows.


Discover strong dividend paying companies

Management

How experienced are the management team and are they aligned to shareholders interests?

2.5yrs

Average management tenure


CEO

Tadashi Kemmotsu (57 yo)

27.08yrs

Tenure

Mr. Tadashi Kemmotsu has been the Chief Executive Officer and President of Members Co., Ltd. since June 1995. Mr. Kemmotsu joined Nihon Godo Finance (now Jafco Co., Ltd.) in April 1990.He joined Hikari Ts...


Leadership Team

Experienced Management: 2130's management team is considered experienced (2.5 years average tenure).


Board Members

Experienced Board: 2130's board of directors are considered experienced (5.1 years average tenure).


Ownership

Who are the major shareholders and have insiders been buying or selling?


Insider Trading Volume

Insider Buying: Insufficient data to determine if insiders have bought more shares than they have sold in the past 3 months.


Ownership Breakdown

Dilution of Shares: Shareholders have been diluted in the past year, with total shares outstanding growing by 2.2%.


Top Shareholders

Company Information

Members Co., Ltd.'s employee growth, exchange listings and data sources


Key Information

  • Name: Members Co., Ltd.
  • Ticker: 2130
  • Exchange: TSE
  • Founded: 1995
  • Industry: Advertising
  • Sector: Media
  • Implied Market Cap: JP¥32.688b
  • Shares outstanding: 13.25m
  • Website: https://www.members.co.jp

Number of Employees


Location

  • Members Co., Ltd.
  • Harumi Island Triton Square Tower X
  • 37th Floor
  • Tokyo
  • Tokyo
  • 104-6037
  • Japan

Listings


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2022/07/04 00:00
End of Day Share Price2022/07/04 00:00
Earnings2022/03/31
Annual Earnings2022/03/31


Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.