Data is not available at this time.
Rakuten Group, Inc. is a diversified Japanese internet services conglomerate operating across three core segments: Internet Services, FinTech, and Mobile. The company’s Internet Services segment dominates its revenue streams, anchored by Rakuten Ichiba, one of Japan’s largest e-commerce platforms, alongside niche verticals like Rakuten Travel and Rakuten Books. Its FinTech arm leverages Rakuten Card, banking, and securities to create a closed-loop ecosystem, while the Mobile segment focuses on telecom services, though it remains a late entrant in a competitive market. Rakuten’s strength lies in its integrated ecosystem, where loyalty programs like Rakuten Points incentivize cross-segment engagement. However, its mobile operations face steep challenges against incumbents like NTT Docomo, with high infrastructure costs weighing on profitability. The company’s global ambitions are tempered by its reliance on the domestic market, where it competes with rivals such as Amazon Japan and SoftBank.
Rakuten reported revenue of JPY 2.28 trillion for FY 2023, though net losses widened to JPY 162.4 billion, reflecting heavy investments in mobile infrastructure and competitive pricing. Operating cash flow remained robust at JPY 1.19 trillion, but capital expenditures of JPY 83.95 billion underscore ongoing network buildout costs. The company’s e-commerce and FinTech segments likely drove cash generation, while mobile losses eroded overall margins.
Diluted EPS stood at -JPY 75.61, highlighting persistent profitability challenges, particularly in the capital-intensive Mobile segment. Rakuten’s ecosystem strategy aims to offset these losses with high-margin FinTech and advertising revenue, but execution risks remain. The company’s asset-light Internet Services segment contrasts with the debt-heavy Mobile division, creating mixed capital efficiency metrics.
Rakuten holds JPY 6.17 trillion in cash against JPY 5.46 trillion in total debt, suggesting adequate liquidity but elevated leverage. The debt load is largely tied to mobile spectrum auctions and network rollout, with refinancing risks mitigated by strong cash flow from legacy businesses. Investors should monitor debt-servicing capacity if mobile losses persist.
Revenue growth has been steady, but profitability remains pressured by mobile investments. Rakuten suspended dividends to conserve capital, reflecting its focus on funding network expansion. Long-term growth hinges on mobile subscriber acquisition and ecosystem monetization, though near-term breakeven appears distant.
At a market cap of JPY 1.73 trillion, Rakuten trades at a discount to pure-play e-commerce peers, reflecting skepticism around mobile turnaround prospects. The beta of 0.837 suggests moderate volatility relative to the market, with investors pricing in execution risks.
Rakuten’s integrated ecosystem provides a unique competitive moat, but mobile losses and domestic saturation pose headwinds. Success depends on scaling mobile profitability and leveraging cross-selling synergies. The outlook remains cautious until mobile operations achieve sustainable margins.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |