Home / 4431.T : JPX

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does 4431.T make money? Does 4431.T have pricing power? What's the Earnings Whisper? Will 4431.T profit more as the business scales? What is 4431.T's management track record? Is 4431.T's current price justified?

Smaregi, Inc.

¥3285 +$302.00 (+10.12%)

JPX · 16 Sep 2026 02:30 UTC

Previous Close

¥3340

Day Range

¥3195¥3350

Year Range

¥1969¥3825

Market Cap

63.28B

AVG Volume

115.81K

Trailing/Forward PE

24.96/22.4

PEG ratio

1.1

Dividend Yield

0.73%

Next Earnings Date

2026-12-15

Primary Exchange

Tokyo Stock Exchange

Revenue (JPY)

4431.T Revenue (JPY) by year
Period	Revenue (JPY)
2025	13.35B
2024	11.07B
2023	8.39B
2022	5.91B
2021	4.3B
2020	3.32B
2019	3.25B

Net Income (JPY)

4431.T Net Income (JPY) by year
Period	Net Income (JPY)
2025	2.23B
2024	1.64B
2023	1.21B
2022	887.6M
2021	557.97M
2020	583.92M
2019	547.13M

Operating Income (JPY)

4431.T Operating Income (JPY) by year
Period	Operating Income (JPY)
2025	3.22B
2024	2.38B
2023	1.74B
2022	893.82M
2021	636.85M
2020	845.47M
2019	751.2M

EBITDA (JPY)

4431.T EBITDA (JPY) by year
Period	EBITDA (JPY)
2025	3.88B
2024	2.73B
2023	1.94B
2022	1.11B
2021	857.71M
2020	871.01M
2019	751.72M

Cash Flows (JPY)

4431.T Cash Flows (JPY) by year
Period	Cash Flows (JPY)
2025	0
2024	0
2023	724.46M
2022	0
2021	0

EPS (JPY)

4431.T EPS (JPY) by year
Period	EPS (JPY)
2025	115.56
2024	85.04
2023	63
2022	46.05
2021	28.49
2020	29.7
2019	27.84

Expenses (JPY)

4431.T Expenses (JPY) by year
Period	Expenses (JPY)
2025	5.56B
2024	4.39B
2023	3.64B
2022	2.68B
2021	2.02B
2020	326.53M
2019	0

Cash & Debt (JPY)

4431.T Cash & Debt (JPY) by year
Period	Cash & Debt (JPY)
2025	8.14B
2024	5.91B
2023	5.28B
2022	3.96B
2021	3.77B
2020	3.61B
2019	3.17B

Debt ratios

4431.T Debt ratios by year
Period	Debt ratios
2025	-0.83
2024	-0.88
2023	-1.11
2022	-1.1

Margins

4431.T Margins by year
Period	Margins
2025	65.74%
2024	61.1%
2023	62.05%
2022	60.35%
2021	61.5%
2020	62.01%
2019	59.08%

Return on Capital

4431.T Return on Capital by year
Period	Return on Capital
2025	23.19%
2024	21.38%
2023	20.32%
2022	18.96%
2021	12.95%
2020	15.88%
2019	16.47%

Shares Outstanding

4431.T Shares Outstanding by year
Period	Shares Outstanding
2025	19.26M
2024	19.26M
2023	19.22M
2022	19.15M
2021	19.49M
2020	19.06M
2019	18.79M

Dividends (JPY)

4431.T Dividends (JPY) by year
Period	Dividends (JPY)
2027	29
2026	24
2025	15

Book Value Per Share (JPY)

4431.T Book Value Per Share (JPY) by year
Period	Book Value Per Share (JPY)
2025	499.06
2024	398.17
2023	310.6
2022	244.44
2021	221.08
2020	192.88
2019	176.78

Total Assets (JPY)

4431.T Total Assets (JPY) by year
Period	Total Assets (JPY)
2025	14.08B
2024	10.75B
2023	7.96B
2022	6.18B
2021	5.37B
2020	4.51B
2019	4.08B

PE Ratio

4431.T PE Ratio by year
Period	PE Ratio
Sep 26	28.87
Sep 26	28.22
Sep 26	30.59
Aug 26	32.28
Aug 26	29.34
Aug 26	29.69
Aug 26	27.66
Jul 26	27.57
Jul 26	28.9
Jul 26	29.9
Jul 26	28.31
Jul 26	29.25
Jun 26	26.32
Jun 26	24
Jun 26	23.91
Jun 26	24.84
May 26	23.11
May 26	22.96
May 26	21.73
May 26	23.97
May 26	24.31
Apr 26	27.78
Apr 26	27.89
Apr 26	24.74
Apr 26	24.66
Mar 26	24.64
Mar 26	22.54
Mar 26	27.16
Mar 26	27.35
Feb 26	28.22
Feb 26	28.74
Feb 26	24.56
Feb 26	26.98
Jan 26	30.37
Jan 26	34.32
Jan 26	36.19
Jan 26	36.84
Dec 25	36.37
Dec 25	36.37
Dec 25	35.14
Dec 25	33.63
Dec 25	34.41
Nov 25	34.12
Nov 25	33.57
Nov 25	33.96
Nov 25	32.96
Oct 25	33.89
Oct 25	34.61
Oct 25	32.36
Oct 25	32.59
Oct 25	33.83
Sep 25	35.04
Sep 25	37.18
Sep 25	39.23
Sep 25	37.76
Aug 25	39.94
Aug 25	40.7
Aug 25	39.58
Aug 25	41.81
Aug 25	39.99
Jul 25	41.69
Jul 25	41.93
Jul 25	39.42
Jul 25	36.02
Jun 25	37.58
Jun 25	38.38
Jun 25	39.36
Jun 25	41.13
May 25	41.62
May 25	40.58
May 25	39.54
May 25	38.87
May 25	37.71
Apr 25	42.38
Apr 25	38.66
Apr 25	37.68
Apr 25	36.34
Mar 25	38.4
Mar 25	35.99
Mar 25	36.88
Mar 25	32.81
Feb 25	32.81
Feb 25	34.09
Feb 25	35.5
Feb 25	35.34
Jan 25	35.64
Jan 25	41.76
Jan 25	38.36
Jan 25	38.59
Dec 24	38.46
Dec 24	38.62
Dec 24	38.32
Dec 24	48.18
Dec 24	43.57
Nov 24	44.73
Nov 24	45.66
Nov 24	45.01
Nov 24	45.81
Nov 24	41.79
Oct 24	42.05

Free Cash Flow Yield

4431.T Free Cash Flow Yield by year
Period	Free Cash Flow Yield
Sep 26	0%
Sep 26	0%
Sep 26	0%
Aug 26	0%
Aug 26	0%
Aug 26	0%
Aug 26	0%
Jul 26	0%
Jul 26	0%
Jul 26	0%
Jul 26	0%
Jul 26	0%
Jun 26	0%
Jun 26	0%
Jun 26	0%
Jun 26	0%
May 26	0%
May 26	0%
May 26	0%
May 26	0%
May 26	0%
Jan 25	0.65%
Jan 25	0.71%
Jan 25	0.7%
Dec 24	0.71%
Dec 24	0.7%
Dec 24	0.71%
Dec 24	0.56%
Dec 24	0.62%
Nov 24	0.61%
Nov 24	0.59%
Nov 24	0.6%
Nov 24	0.59%
Nov 24	0.65%
Oct 24	1.42%
Oct 24	1.38%
Oct 24	1.3%
Oct 24	1.36%
Sep 24	1.31%
Sep 24	1.33%
Sep 24	1.4%
Sep 24	1.63%
Aug 24	1.56%
Aug 24	1.59%
Aug 24	1.78%
Aug 24	2.03%
Aug 24	1.93%
Jul 24	1.63%
Jul 24	1.59%
Jul 24	1.64%
Jul 24	1.62%
Jun 24	1.61%
Jun 24	2.01%
Jun 24	1.75%
Jun 24	1.79%
May 24	1.8%
May 24	1.77%
May 24	1.74%
May 24	1.62%
May 24	1.65%
Apr 24	1.71%
Apr 24	1.77%
Apr 24	1.7%
Apr 24	1.74%
Mar 24	1.59%
Mar 24	1.62%
Mar 24	1.6%
Mar 24	1.52%
Mar 24	1.63%
Feb 24	1.68%
Feb 24	1.69%
Feb 24	1.71%
Feb 24	1.69%
Jan 24	0.82%
Jan 24	0.79%
Jan 24	0.78%
Jan 24	0.72%
Dec 23	0.7%
Dec 23	0.71%
Dec 23	0.69%
Dec 23	0.68%
Dec 23	0.65%
Nov 23	0.6%
Nov 23	0.6%
Nov 23	0.6%
Nov 23	0.62%
Oct 23	0%
Oct 23	0%
Oct 23	0%
Oct 23	0%
Sep 23	0%
Sep 23	0%
Sep 23	0%
Sep 23	0%
Sep 23	0%
Aug 23	0%
Aug 23	0%
Aug 23	0%
Aug 23	0%
Jul 23	0%

Price to Sales

4431.T Price to Sales by year
Period	Price to Sales
Sep 26	4.82
Sep 26	4.71
Sep 26	5.11
Aug 26	5.39
Aug 26	4.9
Aug 26	4.96
Aug 26	4.62
Jul 26	4.6
Jul 26	4.36
Jul 26	4.51
Jul 26	4.27
Jul 26	4.41
Jun 26	3.97
Jun 26	3.62
Jun 26	3.61
Jun 26	3.75
May 26	3.49
May 26	3.47
May 26	3.28
May 26	3.62
May 26	3.67
Apr 26	3.96
Apr 26	3.97
Apr 26	3.52
Apr 26	3.51
Mar 26	3.51
Mar 26	3.21
Mar 26	3.87
Mar 26	3.9
Feb 26	4.02
Feb 26	4.09
Feb 26	3.5
Feb 26	3.84
Jan 26	4.33
Jan 26	4.82
Jan 26	5.08
Jan 26	5.17
Dec 25	5.1
Dec 25	5.1
Dec 25	4.93
Dec 25	4.72
Dec 25	4.83
Nov 25	4.79
Nov 25	4.71
Nov 25	4.77
Nov 25	4.62
Oct 25	4.75
Oct 25	5.13
Oct 25	4.79
Oct 25	4.83
Oct 25	5.01
Sep 25	5.19
Sep 25	5.51
Sep 25	5.81
Sep 25	5.59
Aug 25	5.92
Aug 25	6.03
Aug 25	5.86
Aug 25	6.19
Aug 25	5.92
Jul 25	6.42
Jul 25	6.46
Jul 25	6.07
Jul 25	5.55
Jun 25	5.79
Jun 25	5.91
Jun 25	6.06
Jun 25	6.33
May 25	6.41
May 25	6.25
May 25	6.09
May 25	5.98
May 25	5.81
Apr 25	6.39
Apr 25	5.83
Apr 25	5.68
Apr 25	5.48
Mar 25	5.79
Mar 25	5.43
Mar 25	5.56
Mar 25	4.95
Feb 25	4.95
Feb 25	5.14
Feb 25	5.36
Feb 25	5.33
Jan 25	5.38
Jan 25	6.13
Jan 25	5.63
Jan 25	5.67
Dec 24	5.65
Dec 24	5.67
Dec 24	5.63
Dec 24	7.07
Dec 24	6.4
Nov 24	6.57
Nov 24	6.7
Nov 24	6.61
Nov 24	6.73
Nov 24	6.14
Oct 24	6.08

EV/EBITDA

4431.T EV/EBITDA by year
Period	EV/EBITDA
Sep 26	14.53
Sep 26	14.15
Sep 26	15.52
Aug 26	16.49
Aug 26	14.8
Aug 26	15
Aug 26	13.83
Jul 26	13.78
Jul 26	14.16
Jul 26	14.72
Jul 26	13.83
Jul 26	14.35
Jun 26	12.71
Jun 26	11.41
Jun 26	11.36
Jun 26	11.88
May 26	10.91
May 26	10.82
May 26	10.13
May 26	11.39
May 26	11.58
Apr 26	13.57
Apr 26	13.63
Apr 26	11.84
Apr 26	11.8
Mar 26	11.79
Mar 26	10.6
Mar 26	13.22
Mar 26	13.32
Feb 26	13.82
Feb 26	14.11
Feb 26	11.74
Feb 26	13.12
Jan 26	15.04
Jan 26	18.29
Jan 26	19.39
Jan 26	19.78
Dec 25	19.5
Dec 25	19.5
Dec 25	18.78
Dec 25	17.88
Dec 25	18.35
Nov 25	18.17
Nov 25	17.85
Nov 25	18.08
Nov 25	17.49
Oct 25	18.04
Oct 25	18.68
Oct 25	17.33
Oct 25	17.47
Oct 25	18.21
Sep 25	18.94
Sep 25	20.22
Sep 25	21.46
Sep 25	20.58
Aug 25	21.88
Aug 25	22.34
Aug 25	21.67
Aug 25	23.01
Aug 25	21.92
Jul 25	23.43
Jul 25	23.58
Jul 25	22.04
Jul 25	19.94
Jun 25	20.91
Jun 25	21.4
Jun 25	22
Jun 25	23.09
May 25	23.39
May 25	22.75
May 25	22.11
May 25	21.7
May 25	20.98
Apr 25	23.81
Apr 25	21.5
Apr 25	20.89
Apr 25	20.05
Mar 25	21.33
Mar 25	19.83
Mar 25	20.39
Mar 25	17.85
Feb 25	17.85
Feb 25	18.65
Feb 25	19.53
Feb 25	19.43
Jan 25	19.62
Jan 25	23.6
Jan 25	21.48
Jan 25	21.63
Dec 24	21.54
Dec 24	21.64
Dec 24	21.46
Dec 24	27.61
Dec 24	24.73
Nov 24	25.45
Nov 24	26.04
Nov 24	25.63
Nov 24	26.13
Nov 24	23.62
Oct 24	23.63

Price/Operating Cashflow

4431.T Price/Operating Cashflow by year
Period	Price/Operating Cashflow
Jan 25	124.72
Jan 25	114.56
Jan 25	115.25
Dec 24	114.86
Dec 24	115.34
Dec 24	114.43
Dec 24	143.9
Dec 24	130.14
Nov 24	133.58
Nov 24	136.37
Nov 24	134.44
Nov 24	136.8
Nov 24	124.8
Oct 24	57.05
Oct 24	58.62
Oct 24	62.52
Oct 24	59.51
Sep 24	61.93
Sep 24	60.75
Sep 24	57.85
Sep 24	49.68
Aug 24	51.94
Aug 24	50.84
Aug 24	45.45
Aug 24	39.99
Aug 24	41.94
Jul 24	49.82
Jul 24	50.87
Jul 24	49.54
Jul 24	50.08
Jun 24	50.27
Jun 24	40.38
Jun 24	46.42
Jun 24	45.35
May 24	45.11
May 24	45.67
May 24	46.57
May 24	50.14
May 24	49.26
Apr 24	47.51
Apr 24	45.86
Apr 24	47.69
Apr 24	46.63
Mar 24	50.95
Mar 24	50.05
Mar 24	50.52
Mar 24	53.22
Mar 24	49.75
Feb 24	48.18
Feb 24	48.05
Feb 24	47.45
Feb 24	47.81
Jan 24	99.06
Jan 24	103.22
Jan 24	103.77
Jan 24	112.77
Dec 23	116.07
Dec 23	114.4
Dec 23	117.18
Dec 23	119.2
Dec 23	124.47
Nov 23	134.54
Nov 23	134.96
Nov 23	134.11
Nov 23	131.54

Price to Book

4431.T Price to Book by year
Period	Price to Book
Sep 26	6.69
Sep 26	6.54
Sep 26	7.09
Aug 26	7.48
Aug 26	6.8
Aug 26	6.88
Aug 26	6.41
Jul 26	6.39
Jul 26	6.27
Jul 26	6.48
Jul 26	6.14
Jul 26	6.34
Jun 26	5.71
Jun 26	5.2
Jun 26	5.18
Jun 26	5.38
May 26	5.01
May 26	4.98
May 26	4.71
May 26	5.2
May 26	5.27
Apr 26	5.83
Apr 26	5.85
Apr 26	5.19
Apr 26	5.17
Mar 26	5.17
Mar 26	4.73
Mar 26	5.7
Mar 26	5.74
Feb 26	5.92
Feb 26	6.03
Feb 26	5.15
Feb 26	5.66
Jan 26	6.37
Jan 26	7.17
Jan 26	7.56
Jan 26	7.7
Dec 25	7.6
Dec 25	7.6
Dec 25	7.34
Dec 25	7.03
Dec 25	7.19
Nov 25	7.13
Nov 25	7.01
Nov 25	7.1
Nov 25	6.89
Oct 25	7.08
Oct 25	7.4
Oct 25	6.92
Oct 25	6.97
Oct 25	7.23
Sep 25	7.49
Sep 25	7.95
Sep 25	8.39
Sep 25	8.07
Aug 25	8.54
Aug 25	8.7
Aug 25	8.46
Aug 25	8.94
Aug 25	8.55
Jul 25	9.03
Jul 25	9.08
Jul 25	8.54
Jul 25	7.8
Jun 25	8.14
Jun 25	8.31
Jun 25	8.52
Jun 25	8.91
May 25	9.01
May 25	8.79
May 25	8.56
May 25	8.42
May 25	8.17
Apr 25	8.99
Apr 25	8.2
Apr 25	7.99
Apr 25	7.71
Mar 25	8.15
Mar 25	7.64
Mar 25	7.82
Mar 25	6.96
Feb 25	6.96
Feb 25	7.23
Feb 25	7.53
Feb 25	7.5
Jan 25	7.56
Jan 25	8.76
Jan 25	8.04
Jan 25	8.09
Dec 24	8.06
Dec 24	8.1
Dec 24	8.03
Dec 24	10.1
Dec 24	9.14
Nov 24	9.38
Nov 24	9.57
Nov 24	9.44
Nov 24	9.6
Nov 24	8.76
Oct 24	8.54

No video analysis for this stock yet. Request one from our team.

AI Analysis

Smaregi, Inc.

Video analysis: 4431.T

Similar companies