SMN (SMNOF) Net-Net Working Capital: $1.00 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SMNOF SMN Corp SMNOF
67 GF Score
Price $2.97
GF Value $3.65
! 2 Warning Signs
View Full Analysis

What is SMN Net-Net Working Capital?

SMN SMNOF 67 Net-Net Working Capital is $1.00 as of Mar. 2026. GuruFocus rates SMNOF with a GF Score™ of 67/100 and a GF Value™ of $3.65. The stock has 2 warning signs investors should review. Among 383 Media - Diversified companies, SMN ranks better than 71.8% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

SMN's Net-Net Working Capital for the quarter that ended in Mar. 2026 was $1.00.

The industry rank for SMN's Net-Net Working Capital or its related term are showing as below:

SMNOF's Price-to-Net-Net-Working-Capital is ranked better than
71.8% of 383 companies
in the Media - Diversified industry
Industry Median: 4.38 vs SMNOF: 2.27

SMN  (OTCPK:SMNOF) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


SMN Net-Net Working Capital Related Terms


SMN Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for SMN's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

SMN Net-Net Working Capital Chart

SMN Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.05 0.30 0.48 0.84 1.00

SMN Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.48 0.75 0.84 0.98 1.00

SMNOF vs APP, OMC, TTD: Net-Net Working Capital Comparison

For the Advertising Agencies subindustry, SMN's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


SMN Price-to-Net-Net-Working-Capital vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, SMN's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where SMN's Price-to-Net-Net-Working-Capital falls into.


SMNOF
67GF Score
SMN Corp SMNOF
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SMN Net-Net Working Capital Calculation

SMN's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Mar. 2026 is calculated as

Net-Net Working Capital(A: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(20.09+0.75 * 10.703+0.5 * 0-13.489
-0-0)/14.627
=1.00

SMN's Net-Net Working Capital (NNWC) per share for the quarter that ended in Mar. 2026 is calculated as

Net-Net Working Capital(Q: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(20.09+0.75 * 10.703+0.5 * 0-13.489
-0-0)/14.627
=1.00

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of $1.00 mean?
SMN (SMNOF) has a Net-Net Working Capital of $1.00 as of Mar. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on SMN According to the industry distribution chart, SMN ranks #108 out of 383 companies in the Media - Diversified industry, placing it in the top 28.2%.
Is SMN's Net-Net Working Capital too high?
SMN's current Net-Net Working Capital is $1.00. The Media - Diversified industry median Net-Net Working Capital is 4.38. SMN's value of $1.00 is 77.2% below this industry median. Based on the distribution chart, SMN ranks #108 out of 383 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, SMN has a GF Score™ of 67/100, reflecting its overall financial health beyond just this single metric.
How does SMN's Net-Net Working Capital compare to APP and OMC?
According to the Media - Diversified industry distribution chart, SMN ranks #108 out of 383 companies for Net-Net Working Capital. This puts SMN in the upper half of its industry. The industry median Net-Net Working Capital is 4.38. SMN's value of $1.00 is 77.2% below this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Media - Diversified company?
The median Net-Net Working Capital among Media - Diversified companies is 4.38, based on 383 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. SMN's current Net-Net Working Capital of $1.00 is 77.2% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on SMN For the Media - Diversified industry, the median Net-Net Working Capital is 4.38 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. SMN's current Net-Net Working Capital is $1.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SMN stock overvalued right now?
SMN (SMNOF) has a current Net-Net Working Capital of $1.00. The stock's GF Value™ is $3.65, compared to a current price of $2.97 — trading 18.6% below its estimated fair value. The current Net-Net Working Capital is $1.00 and 77.2% below the Media - Diversified industry median of 4.38. SMN's overall GF Score™ is 67/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For SMN (SMNOF), the current Net-Net Working Capital is $1.00 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is SMN (SMNOF) Overvalued in 2026?

Based on GuruFocus' analysis, SMN stock appears to be undervalued. The current stock price of $2.97 is trading 18.6% below its estimated GF Value™ of $3.65.

Key valuation signals for SMNOF:

  • Net-Net Working Capital: $1.00
  • GF Value™: $3.65 vs. price of $2.97 (18.6% below fair value)
  • GF Score™: 67/100 with 2 warning signs
  • Industry Position: 77.2% below the Media - Diversified median (#108 of 383)

No single metric tells the full story. See the SMNOF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SMN Business Description

Other Exchanges 6185:Japan
Address 2-11-1 Osaki, Shinagawa-ku, Tokyo Osaki with Tower 12th floor, Tokyo, JPN, 141-0032
SMN Corp operates and develops marketing technology business and provides advertisements and media planning service. Its main services include Ad Technology, Marketing Dolutions and Other Business. The Ad Technology offers marketing solutions through its following products: VALIS-Engine, Logicad and VALIS-cockpit.
67GF Score

Get the complete analysis for SMNOF

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$2.97
Price
$3.65
GF Value