W TOKYO Inc. (9159) AI Stock Analysis

• Market Cap: ¥5.66B
• Dividend Yield: N/A
• Average Volume (3M): 4.44K
• Price to Earnings (P/E): 32.2
• Beta (1Y): 1.22
• Revenue Growth: -0.81%
• EPS Growth: -48.42%
• Country: JP
• Employees: 52
• Sector: Communication Services
• Sector Strength: 97
• Industry: Advertising Agencies
• EPS (TTM): 4.61
• Shares Outstanding: 2,754,400
• 10 Day Avg. Volume: 3,110
• 30 Day Avg. Volume: 4,436
• PEG Ratio: -0.55
• Price to Book (P/B): 2.88
• Price to Sales (P/S): 1.15
• P/FCF Ratio: 8.16
• 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): 31,880.7
• Revenue Forecast (FY): ¥713.34B

• Rating: 64 Neutral
• Price Target: ¥2,320.00 ▲(5.69% Upside)

The overall stock score is primarily influenced by strong revenue growth and cash flow generation, which are positive financial indicators. However, declining profit margins and a high P/E ratio suggest challenges in profitability and valuation. Technical indicators show weak momentum, contributing to a cautious outlook.

W TOKYO Inc. Business Overview & Revenue Model

Company Description

W TOKYO Inc. engages in the branding and content production businesses in Japan. The company also provides event and promotion services under the Tokyo Girls Collection brand. In addition, it operates digital platforms, such as Affiliate Walker, an affiliate platform; and girlswalker, a TGC official media, as well as provides other digital advertising services. W TOKYO Inc. was incorporated in 2015 and is headquartered in Tokyo, Japan.

How the Company Makes Money

W TOKYO Inc. generates revenue through multiple key streams, primarily from the sale of its branded fashion and lifestyle products. The company operates a network of retail stores while also leveraging e-commerce to reach a broader customer base. Additionally, W TOKYO may engage in collaborations and partnerships with other brands and designers, creating exclusive product lines that can enhance brand visibility and drive sales. The company's revenue model is supported by effective marketing strategies, seasonal promotions, and a focus on customer engagement, which together contribute to its overall earnings.

W TOKYO Inc. Financial Statement Overview

Summary

W TOKYO Inc. shows strong revenue growth and improved cash flow generation, indicating financial health. However, declining profit margins and return on equity suggest challenges in maintaining profitability. Improved leverage is positive, but shareholder returns and operational efficiency need enhancement.

Income Statement

W TOKYO Inc. has shown a strong revenue growth rate of 99.6% in the latest year, indicating robust expansion. However, the gross profit margin has decreased from 44.12% in 2023 to 30.46% in 2025, suggesting increased cost pressures. The net profit margin has also declined from 11.24% in 2023 to 4.41% in 2025, impacting overall profitability. Despite these challenges, the company maintains a positive EBIT margin of 8.96% and EBITDA margin of 12.81% in 2025, reflecting operational efficiency.

Balance Sheet

The company's debt-to-equity ratio has improved significantly from 4.72 in 2021 to 0.37 in 2025, indicating better leverage management. However, the return on equity has decreased from 31.98% in 2023 to 11.01% in 2025, reflecting reduced profitability for shareholders. The equity ratio has improved, suggesting a stronger capital structure, but there is room for improvement in asset utilization.

Cash Flow

W TOKYO Inc. has demonstrated impressive free cash flow growth, with a significant increase in free cash flow in 2025. The operating cash flow to net income ratio is strong, indicating efficient cash generation relative to net income. The free cash flow to net income ratio is also healthy, reflecting the company's ability to convert profits into cash effectively.

Breakdown	TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement
Total Revenue	3.67B	3.93B	3.96B	3.62B	2.07B	1.99B
Gross Profit	1.25B	1.20B	1.52B	1.59B	911.84M	525.95M
EBITDA	436.22M	502.87M	691.45M	813.25M	272.90M	-47.77M
Net Income	153.88M	173.07M	327.57M	406.35M	128.95M	-218.99M
Balance Sheet
Total Assets	3.40B	2.59B	3.10B	3.12B	2.50B	2.69B
Cash, Cash Equivalents and Short-Term Investments	1.89B	1.84B	1.93B	1.97B	1.00B	1.17B
Total Debt	602.03M	585.13M	900.60M	1.15B	1.43B	1.80B
Total Liabilities	1.74B	1.01B	1.45B	1.85B	1.98B	2.31B
Stockholders Equity	1.66B	1.57B	1.65B	1.27B	521.14M	380.34M
Cash Flow
Free Cash Flow	0.00	555.17M	168.12M	850.98M	186.40M	67.36M
Operating Cash Flow	0.00	568.64M	187.07M	864.56M	281.60M	71.81M
Investing Cash Flow	0.00	-83.79M	-27.44M	46.42M	-95.20M	21.20M
Financing Cash Flow	0.00	-570.87M	-200.31M	55.92M	-356.31M	244.20M

W TOKYO Inc. Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 2195.00
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Positive
• MACD: Negative
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:9159, the sentiment is Negative. The current price of 2195 is above the 20-day moving average (MA) of 2107.25, below the 50-day MA of 2291.42, and above the 200-day MA of 1938.86, indicating a neutral trend. The MACD of -58.47 indicates Negative momentum. The RSI at 38.51 is Neutral, neither overbought nor oversold. The STOCH value of 52.52 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:9159.

W TOKYO Inc. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
6038	77 Outperform	¥4.79B	15.58	―	2.25%	-0.66%	86.45%
2411	74 Outperform	¥5.42B	10.72	―	4.75%	5.94%	617.63%
9159	64 Neutral	¥5.66B	32.24	―	―	-0.81%	-48.42%
Sector *	60 Neutral	$48.67B	4.58	-11.27%	4.14%	2.83%	-41.78%
7044	57 Neutral	¥4.52B	19.87	―	―	57.85%	―
7078	42 Neutral	¥4.03B	―	―	―	-8.33%	-462.10%
7063	37 Underperform	¥4.24B	-2.23	―	―	-84.70%	86.28%