Jimoty, Inc. (7082) AI Stock Analysis

• Market Cap: ¥7.02B
• Dividend Yield: N/A
• Average Volume (3M): 91.17K
• Price to Earnings (P/E): 19.0
• Beta (1Y): 0.40
• Revenue Growth: 3.38%
• EPS Growth: 47.24%
• Country: JP
• Employees: 48
• Sector: Communication Services
• Sector Strength: 97
• Industry: Internet Content & Information
• EPS (TTM): 15.67
• Shares Outstanding: 9,970,826
• 10 Day Avg. Volume: 73,990
• 30 Day Avg. Volume: 91,170
• PEG Ratio: -302.16
• Price to Book (P/B): 5.29
• Price to Sales (P/S): 4.64
• P/FCF Ratio: 20.79
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): 46.4
• Revenue Forecast (FY): ¥2.10B

• Rating: 65 Neutral
• Price Target: ¥811.00 ▼(-10.49% Downside)
• Action: Reiterated Date: 02/18/26
• Date: Action: Reiterated 02/18/26

Strong financial performance—driven by very high and improving margins and generally solid cash generation—supports the score, but it is meaningfully offset by very weak technicals (price below all major moving averages and bearish MACD). Valuation is reasonable on P/E, though lack of dividend yield data and the 2025 debt step-up temper the overall rating.

Positive Factors

High and improving profitability

Sustained ultra-high gross margins and rising net margins indicate strong pricing power and operating leverage. This durable profitability supports internal investment and cash returns, cushions against cyclical revenue weakness, and underpins high long-term earnings quality.

Historically conservative balance sheet

Low leverage through 2021–2024 and a strengthening equity base provided financial flexibility to fund growth or absorb shocks. This conservative capital structure historically reduces insolvency risk and leaves room for strategic funding or buybacks if management chooses.

Strong cash generation capability

High free cash flow conversion relative to net income shows the business converts earnings into cash reliably over multiple years. Durable cash generation supports capex, R&D, and debt service, enabling self-funded growth and shareholder returns over the medium term.

Negative Factors

Sharp 2025 debt increase

A large one-year jump in total debt materially raises leverage and refinancing risk. If higher debt persists amid uneven revenue or cash volatility, interest and covenant pressure could limit strategic flexibility and increase sensitivity to slower growth or higher rates.

Uneven top-line growth

Inconsistent revenue trajectory reduces predictability of earnings and stresses reliance on margin improvements for profit growth. Durable value creation depends on restoring stable organic growth or new revenue streams to sustain returns long-term.

Free cash flow volatility

Significant FCF volatility, driven by working-capital or timing issues, complicates planning and heightens refinancing risk—especially after the 2025 debt step-up. Persistent swings could constrain capex, dividends, or faster deleveraging over the medium term.

Jimoty, Inc. Business Overview & Revenue Model

Company Description

Jimoty, Inc. engages in the planning, development, and operation of classified site in Japan. It operates Jimoti, a local information bulletin board. The company was founded in 2011 and is based in Tokyo, Japan.

How the Company Makes Money

Jimoty generates revenue through various streams, primarily by offering paid advertisement services to users who wish to enhance the visibility of their listings. The company may charge fees for premium listings, featured ads, or additional promotional services that help sellers reach a larger audience. Additionally, Jimoty could earn money through partnerships with local businesses and service providers that utilize the platform for advertising their services. Other potential revenue sources include transaction fees on certain types of listings, affiliate marketing, and collaborations with other e-commerce platforms or payment processors, enhancing its overall earning potential.

Jimoty, Inc. Financial Statement Overview

Summary

Strong profitability with consistently high gross margin (~88%–90%) and improving net margin (~18.5% in 2020 to ~26.6% in 2024) supports a high-quality earnings profile. Balance sheet was conservatively levered through 2024, but 2025 debt increased sharply (~¥362M vs ~¥75M in 2024). Cash generation is solid overall, though free cash flow was volatile (notably a sharp drop in 2024), and revenue growth has been uneven.

Income Statement

Profitability is a clear strength: gross margin has been consistently ~88%–90% (2020–2024), while net margin improved from ~18.5% (2020) to ~26.6% (2024), showing strong operating leverage. Earnings also grew steadily from 2020 to 2024, and 2025 annual revenue increased to ~¥1.93B versus ~¥1.77B in 2024. The main weakness is the uneven top-line trajectory—growth slowed materially in 2024 (~+1.3%) after a decline in 2023, indicating revenue momentum is not consistently strong even though margins remain robust.

Balance Sheet

The balance sheet looks healthy with low leverage in recent years: debt-to-equity was modest from 2021–2024 (~0.26 down to ~0.06), and equity expanded meaningfully through 2024, supporting a stronger capital base. Returns on equity were also strong in 2022–2024 (~35%–44%), consistent with high profitability. The key watch-out is that 2025 annual total debt increased sharply (to ~¥362M from ~¥75M in 2024), which could pressure flexibility if it continues or if growth weakens.

Cash Flow

Cash generation is generally strong: operating cash flow and free cash flow have been solid relative to profits, with free cash flow tracking close to net income in 2021–2024 (roughly ~95%–100%). However, cash flow volatility is a notable weakness—free cash flow dropped sharply in 2024 (down ~36.7% year over year) despite stable earnings, suggesting working-capital or timing effects that reduce consistency. 2025 annual cash flow improved versus 2024, but the prior variability keeps the score below the income statement strength.

Breakdown	TTM	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	1.80B	1.93B	1.77B	1.75B	1.80B	1.71B
Gross Profit	1.61B	1.77B	1.58B	1.58B	1.62B	1.49B
EBITDA	563.90M	577.19M	571.25M	508.23M	466.95M	381.94M
Net Income	502.28M	472.23M	471.60M	433.45M	406.81M	363.49M
Balance Sheet
Total Assets	2.34B	2.45B	1.72B	1.49B	1.82B	1.92B
Cash, Cash Equivalents and Short-Term Investments	1.79B	1.85B	1.30B	1.12B	1.12B	1.18B
Total Debt	426.67M	361.66M	75.00M	135.00M	195.00M	255.00M
Total Liabilities	762.57M	756.49M	381.07M	505.71M	726.61M	949.14M
Stockholders Equity	1.58B	1.69B	1.34B	987.48M	1.09B	971.15M
Cash Flow
Free Cash Flow	0.00	431.22M	375.95M	593.61M	289.50M	347.16M
Operating Cash Flow	0.00	521.67M	396.45M	595.43M	292.87M	353.07M
Investing Cash Flow	0.00	-135.92M	-33.53M	-175.00K	-4.88M	-27.48M
Financing Cash Flow	0.00	165.97M	-180.58M	-598.89M	-347.95M	-541.19M

Jimoty, Inc. Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 906.00
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Negative
• MACD: Negative
• RSI: Neutral
• STOCH: Negative

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:7082, the sentiment is Negative. The current price of 906 is above the 20-day moving average (MA) of 742.00, above the 50-day MA of 848.14, and below the 200-day MA of 1118.27, indicating a neutral trend. The MACD of -20.32 indicates Negative momentum. The RSI at 43.45 is Neutral, neither overbought nor oversold. The STOCH value of 80.52 is Negative, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:7082.

Jimoty, Inc. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
2120	72 Outperform	¥26.95B	7.57	22.37%	5.66%	-18.39%	―
7082	65 Neutral	¥7.02B	18.99	―	―	3.38%	47.24%
Sector *	60 Neutral	$48.67B	4.58	-11.27%	4.14%	2.83%	-41.78%
3930	58 Neutral	¥3.13B	11.33	―	―	7.20%	47.54%
4176	58 Neutral	¥6.61B	27.11	―	―	42.83%	26.89%
5243	54 Neutral	¥40.08B	58.36	―	―	22.37%	655.34%
3674	46 Neutral	¥3.55B	-15.74	―	―	-3.79%	-272.95%