Data is not available at this time.
LY Corporation operates as a diversified internet services conglomerate in Japan, structured around two core segments: Media and Commerce. The Media segment focuses on digital advertising, leveraging search-linked and display ads to monetize its extensive user base. The Commerce segment encompasses e-commerce platforms like Yahoo Auction! and Yahoo! Shopping, alongside logistics services through ASKUL Corp. and premium subscription offerings. The company also provides financial settlement services, enhancing its ecosystem's stickiness. LY Corp. holds a dominant position in Japan's digital landscape, competing with global tech giants while maintaining strong local relevance through tailored services. Its integrated approach—combining content, commerce, and payments—creates cross-selling opportunities and reinforces user engagement. However, it faces intensifying competition in e-commerce and advertising from both domestic and international players. The company's scale and brand recognition, anchored by the Yahoo! Japan legacy, provide a competitive moat, but growth depends on innovation and adaptability in a rapidly evolving sector.
LY Corporation reported revenue of JPY 1.81 trillion for FY 2024, with net income of JPY 113.2 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 316.5 billion, underscoring robust cash generation. Capital expenditures of JPY 71 billion suggest disciplined investment, with free cash flow remaining healthy. The company’s profitability metrics indicate efficient cost management, though margins are tempered by competitive pressures in its core segments.
The company’s diluted EPS of JPY 15.04 highlights its earnings capacity, supported by a diversified revenue base. LY Corp. demonstrates capital efficiency through its ability to monetize its user base across advertising, e-commerce, and financial services. However, its high total debt of JPY 1.88 trillion relative to cash reserves (JPY 1.42 trillion) warrants monitoring, particularly in a rising interest rate environment.
LY Corporation’s balance sheet shows JPY 1.42 trillion in cash and equivalents against JPY 1.88 trillion in total debt, indicating a leveraged but liquid position. The company’s market capitalization of JPY 3.75 trillion suggests investor confidence in its ability to manage obligations. While the debt load is substantial, strong operating cash flow provides flexibility for debt servicing and strategic investments.
LY Corp. has maintained a dividend payout of JPY 7 per share, reflecting a commitment to shareholder returns. Growth prospects hinge on expanding its e-commerce and fintech offerings, though top-line growth may face headwinds from market saturation. The company’s ability to innovate in digital services will be critical to sustaining long-term revenue and dividend growth.
With a beta of 0.545, LY Corp. exhibits lower volatility relative to the broader market, appealing to risk-averse investors. Its valuation reflects expectations of steady, albeit moderate, growth in Japan’s mature digital economy. Market sentiment appears balanced, pricing in both its entrenched market position and challenges from competitors.
LY Corporation benefits from its integrated ecosystem, combining media, commerce, and payments. Strategic advantages include brand loyalty and scale, but success will depend on navigating regulatory shifts and technological disruptions. The outlook remains cautiously optimistic, with growth likely driven by operational efficiency and targeted expansions in high-potential verticals.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |