W Tokyo (TSE:9159) Scaled Net Operating Assets: 0.17 (As of Dec. 2025)

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.

TSE:9159 W Tokyo Inc TSE:9159
60 GF Score
Price 円1,870.00
GF Value 円1,932.11
Valuation Fairly Valued
View Full Analysis

What is W Tokyo Scaled Net Operating Assets?

W Tokyo TSE:9159 -0.05% 60 Scaled Net Operating Assets is 0.17 as of Dec. 2025. GuruFocus rates TSE:9159 with a GF Score™ of 60/100 and a GF Value™ of 円1,932.11 (Fairly Valued).

Scaled Net Operating Assets (SNOA) is calculated as the difference between operating assets and operating liabilities, scaled by lagged total assets.

W Tokyo's operating assets for the quarter that ended in Dec. 2025 was 円1,214 Mil. W Tokyo's operating liabilities for the quarter that ended in Dec. 2025 was 円696 Mil. W Tokyo's Total Assets for the quarter that ended in Sep. 2025 was 円3,028 Mil. Therefore, W Tokyo's scaled net operating assets (SNOA) for the quarter that ended in Dec. 2025 was 0.17.


W Tokyo Scaled Net Operating Assets Historical Data

* Premium members only.

The historical data trend for W Tokyo's Scaled Net Operating Assets 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.

W Tokyo Scaled Net Operating Assets Chart

W Tokyo Annual Data
Trend Jun21 Jun22 Jun23 Jun24 Jun25
Scaled Net Operating Assets
0.37 0.35 0.18 0.20 0.10

W Tokyo Quarterly Data
Jun21 Jun22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Scaled Net Operating Assets Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.13 0.09 0.18 0.17 0.17

TSE:9159 vs APP, OMC, TTD: Scaled Net Operating Assets Comparison

For the Advertising Agencies subindustry, W Tokyo's Scaled Net Operating Assets, along with its competitors' market caps and Scaled Net Operating Assets 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.


W Tokyo Scaled Net Operating Assets vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, W Tokyo's Scaled Net Operating Assets distribution charts can be found below:

* The bar in red indicates where W Tokyo's Scaled Net Operating Assets falls into.


TSE:9159
60GF Score
W Tokyo Inc TSE:9159
Scaled Net Operating Assets is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

W Tokyo Scaled Net Operating Assets Calculation

Scaled Net Operating Assets (SNOA) is calculated as the difference between operating assets and operating liabilities, scaled by lagged total assets.

W Tokyo's Scaled Net Operating Assets (SNOA) for the fiscal year that ended in Jun. 2025 is calculated as

Scaled Net Operating Assets (SNOA)(A: Jun. 2025 )
=(Operating Assets (A: Jun. 2025 )-Operating Liabilities (A: Jun. 2025 ))/Total Assets (A: Jun. 2024 )
=(741.507-429.553)/3098.164
=0.10

where

Operating Assets(A: Jun. 2025 )
=Total Assets - Cash, Cash Equivalents, Marketable Securities
=2586.005 - 1844.498
=741.507

Operating Liabilities(A: Jun. 2025 )
=Total Liabilities - Long-Term Debt & Capital Lease Obligation - Short-Term Debt & Capital Lease Obligation
=1014.683 - 472.87 - 112.26
=429.553

W Tokyo's Scaled Net Operating Assets (SNOA) for the quarter that ended in Dec. 2025 is calculated as

Scaled Net Operating Assets (SNOA)(Q: Dec. 2025 )
=(Operating Assets (Q: Dec. 2025 )-Operating Liabilities (Q: Dec. 2025 ))/Total Assets (Q: Sep. 2025 )
=(1213.621-695.671)/3028.473
=0.17

where

Operating Assets(Q: Dec. 2025 )
=Total Assets - Cash, Cash Equivalents, Marketable Securities
=2889.981 - 1676.36
=1213.621

Operating Liabilities(Q: Dec. 2025 )
=Total Liabilities - Long-Term Debt & Capital Lease Obligation - Short-Term Debt & Capital Lease Obligation
=1232.692 - 421.761 - 115.26
=695.671

* 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.

What does a Scaled Net Operating Assets of 0.17 mean?
W Tokyo (TSE:9159) has a Scaled Net Operating Assets of 0.17 as of Dec. 2025. Scaled net operating assets equals current-period operating assets less operating liabilities less prior-period total assets. View historical data on W Tokyo and its competitors.
Is W Tokyo's Scaled Net Operating Assets too high?
W Tokyo's current Scaled Net Operating Assets is 0.17. Overall, W Tokyo has a GF Score™ of 60/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does W Tokyo's Scaled Net Operating Assets compare to APP and OMC?
W Tokyo's Scaled Net Operating Assets of 0.17 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Scaled Net Operating Assets for a Media - Diversified company?
A good Scaled Net Operating Assets depends on the Media - Diversified industry context. However, Scaled Net Operating Assets should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Scaled Net Operating Assets mean?
A high Scaled Net Operating Assets can signal that a stock is expensive relative to its fundamentals. Scaled net operating assets equals current-period operating assets less operating liabilities less prior-period total assets. View historical data on W Tokyo and its competitors. W Tokyo's current Scaled Net Operating Assets is 0.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is W Tokyo stock overvalued right now?
Based on GuruFocus' analysis, W Tokyo (TSE:9159) is currently considered Fairly Valued. The stock's GF Value™ is 円1,932.11, compared to a current price of 円1,870.00 — trading 3.2% below its estimated fair value. The current Scaled Net Operating Assets is 0.17. W Tokyo's overall GF Score™ is 60/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Scaled Net Operating Assets calculated?
Scaled Net Operating Assets is calculated from a company's financial statements. For W Tokyo (TSE:9159), the current Scaled Net Operating Assets is 0.17 as of Dec. 2025. 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 W Tokyo (TSE:9159) Overvalued in 2026?

Based on GuruFocus' analysis, W Tokyo stock appears to be undervalued. The current stock price of 円1,870.00 is trading 3.2% below its estimated GF Value™ of 円1,932.11. GuruFocus considers W Tokyo to be Fairly Valued.

Key valuation signals for TSE:9159:

  • Scaled Net Operating Assets: 0.17
  • GF Value™: 円1,932.11 vs. price of 円1,870.00 (3.2% below fair value)
  • GF Score™: 60/100

No single metric tells the full story. See the TSE:9159 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


W Tokyo Business Description

Address 5-28-5 Jingumae, Shibuya-ku, W Building, Tokyo, JPN, 150-0001
W Tokyo Inc is a branding and content production company that continues to create added value by making use of its production know-how, which has grown the Tokyo Girls Collection into Japan's greatest platform. The company's services include the TGC production area, the Content production and branding area, and the Digital advertising area. The company's brands include TOKYO GIRLS COLLECTION, Girls Walker, VIRTUAL TGC, TGC AUDITION, TGC SCHOOL, TGC Teen, TGC CAMPUS, and others.
60GF Score

Get the complete analysis for TSE:9159

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

円1,870.00
Price
円1,932.11
GF Value