Inclusive, Inc. (JP:7078)
:7078
Want to see JP:7078 full AI Analyst Report?
Top Page
Inclusive, Inc.
(7078)
Select Model
Select Model
Rating:40Underperform
Price Target:
¥351.00
▼(-1.40% Downside)
Action:Downgraded
Date:05/16/26
The score is held down primarily by deteriorating financial performance—renewed losses, contracting revenue, and negative operating/free cash flow—despite a relatively manageable balance sheet. Technical indicators also reflect a sustained downtrend (price below key moving averages with negative MACD). Valuation provides limited support because the company is loss-making and no dividend yield is available.
Positive Factors
Balance sheet flexibility
Manageable leverage and declining debt from 2023–2026 provide balance-sheet flexibility, giving the company time to execute restructuring or invest in growth without immediate refinancing pressure. Meaningful equity reduces short-term solvency risk and supports operational continuity.
Negative Factors
Sustained operating losses and cash burn
Operating losses and negative operating/free cash flow in 2025–2026 indicate ongoing cash burn that erodes reserves and forces reliance on the balance sheet. Persistent cash consumption constrains investment, increases refinancing risk, and limits ability to execute strategic initiatives over the medium term.
Read all positive and negative factors
Positive Factors
Negative Factors
Balance sheet flexibility
Manageable leverage and declining debt from 2023–2026 provide balance-sheet flexibility, giving the company time to execute restructuring or invest in growth without immediate refinancing pressure. Meaningful equity reduces short-term solvency risk and supports operational continuity.
Read all positive factors
Inclusive, Inc. (7078) vs. iShares MSCI Japan ETF (EWJ)
Market Cap
¥3.84B
Dividend YieldN/A
Average Volume (3M)18.97K
Price to Earnings (P/E)―
Beta (1Y)0.91
Revenue Growth-6.70%
EPS Growth83.83%
CountryJP
Employees210
SectorCommunication Services
Sector Strength97
IndustryAdvertising Agencies
Share Statistics
EPS (TTM)-118.05
Shares Outstanding10,053,189
10 Day Avg. Volume18,170
30 Day Avg. Volume18,970
Financial Highlights & Ratios
PEG Ratio0.26
Price to Book (P/B)2.37
Price to Sales (P/S)0.84
P/FCF Ratio-15.32
Enterprise Value/Market CapN/A
Enterprise Value/RevenueN/A
Enterprise Value/Gross ProfitN/A
Enterprise Value/EbitdaN/A
Forecast
1Y Price TargetN/A
Price Target UpsideN/A
Rating ConsensusN/A
Number of Analyst Covering0
EPS Forecast (FY)N/A
Revenue Forecast (FY)N/A
Inclusive, Inc. Business Overview & Revenue Model
Company Description
INCLUSIVE Inc. engages in web media operation and monetization support services in Japan. The company also offers advertising and promotion planning services; solutions using ad technology; and various consulting related services to media developm...
Inclusive, Inc. Financial Statement Overview
Summary
Income Statement
34
Negative
Balance Sheet
58
Neutral
Cash Flow
29
Negative
| Breakdown | TTM | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.78B | 4.57B | 4.90B | 5.36B | 4.80B | 1.74B |
| Gross Profit | 1.80B | 1.72B | 1.89B | 2.22B | 1.92B | 816.80M |
| EBITDA | -243.17M | -350.15M | -133.56M | 163.86M | -46.43M | 55.84M |
| Net Income | -1.19B | -173.65M | -1.07B | 313.57M | -871.22M | -115.90M |
Balance Sheet | ||||||
| Total Assets | 3.49B | 3.37B | 3.76B | 5.30B | 5.51B | 3.22B |
| Cash, Cash Equivalents and Short-Term Investments | 1.96B | 1.98B | 2.15B | 2.21B | 1.78B | 1.25B |
| Total Debt | 668.58M | 617.75M | 694.91M | 780.43M | 999.49M | 614.56M |
| Total Liabilities | 1.53B | 1.54B | 1.63B | 1.90B | 2.44B | 1.27B |
| Stockholders Equity | 1.64B | 1.62B | 1.78B | 2.83B | 2.46B | 1.88B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -250.71M | -136.51M | 54.64M | 27.16M | 111.25M |
| Operating Cash Flow | 0.00 | -214.68M | -102.31M | 88.32M | 48.45M | 113.89M |
| Investing Cash Flow | 0.00 | 103.41M | 120.48M | 468.78M | -579.83M | -838.22M |
| Financing Cash Flow | 0.00 | -171.02M | -56.23M | -138.77M | 1.07B | 321.30M |
Inclusive, Inc. Technical Analysis
Negative
356.00
Price Trends
390.62
Negative
395.97
Negative
423.48
Negative
Market Momentum
-3.73
Negative
47.62
Neutral
25.12
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:7078, the sentiment is Negative. The current price of 356 is below the 20-day moving average (MA) of 384.20, below the 50-day MA of 390.62, and below the 200-day MA of 423.48, indicating a bearish trend. The MACD of -3.73 indicates Negative momentum. The RSI at 47.62 is Neutral, neither overbought nor oversold. The STOCH value of 25.12 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:7078.
Inclusive, Inc. Peers Comparison
UnderperformOutperform
Sector (60)
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
66 Neutral | ¥4.41B | 7.60 | ― | ― | 9.65% | 651.62% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
60 Neutral | ¥2.94B | 16.45 | ― | 6.49% | -14.76% | -62.14% | |
58 Neutral | ¥1.59B | 35.83 | ― | 1.00% | -4.64% | -43.36% | |
51 Neutral | ¥3.68B | -93.04 | ― | ― | 9.42% | -115.89% | |
50 Neutral | ¥4.53B | -30.60 | ― | ― | 21.30% | 80.26% | |
40 Underperform | ¥3.84B | -22.11 | ― | ― | -6.70% | 83.83% |
* Communication Services Sector Average
JP:7078
Inclusive, Inc.
382.00
-157.00
-29.13%
JP:4196
NEO MARKETING Inc.
1,479.00
390.00
35.81%
JP:7067
Branding Technology, Inc.
1,006.00
145.70
16.94%
JP:7069
CyberBuzz, Inc.
1,096.00
370.00
50.96%
JP:9235
Ureru Net Advertising Co.,Ltd.
559.00
-1,046.00
-65.17%
JP:9466
Aidma Marketing Communication Corp.
225.00
-13.02
-5.47%
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.