Home / 6454.T : JPX

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does 6454.T make money? Does 6454.T have pricing power? What's the Earnings Whisper? Will 6454.T profit more as the business scales? What is 6454.T's management track record? Is 6454.T's current price justified?

Max Co., Ltd.

¥1899 +$171.50 (+9.93%)

JPX · 16 Sep 2026 06:30 UTC

Previous Close

¥1926

Day Range

¥1898¥1938

Year Range

¥1345¥1963

Market Cap

341.42B

AVG Volume

255.95K

Trailing/Forward PE

23.41/21.98

PEG ratio

1.66

Dividend Yield

1.95%

Next Earnings Date

2026-10-29

Primary Exchange

Tokyo Stock Exchange

Revenue (JPY)

6454.T Revenue (JPY) by year
Period	Revenue (JPY)
2025	99.61B
2024	91.84B
2023	86.64B
2022	84.32B
2021	73.96B
2020	64.03B
2019	69.67B
2018	70.12B
2017	68.14B
2016	66.97B

Net Income (JPY)

6454.T Net Income (JPY) by year
Period	Net Income (JPY)
2025	13.89B
2024	11.23B
2023	10.44B
2022	7.62B
2021	6.09B
2020	5.15B
2019	5.51B
2018	5.06B
2017	4.65B
2016	4.73B

Operating Income (JPY)

6454.T Operating Income (JPY) by year
Period	Operating Income (JPY)
2025	17.47B
2024	14.47B
2023	12.6B
2022	9.92B
2021	7.5B
2020	6.67B
2019	7.57B
2018	7.14B
2017	6.14B
2016	6.32B

EBITDA (JPY)

6454.T EBITDA (JPY) by year
Period	EBITDA (JPY)
2025	21.99B
2024	18.54B
2023	16.79B
2022	13.36B
2021	11.12B
2020	9.19B
2019	10.04B
2018	9.54B
2017	8.67B
2016	8.57B

Cash Flows (JPY)

6454.T Cash Flows (JPY) by year
Period	Cash Flows (JPY)
2025	11.78B
2024	11.84B
2023	9.39B
2022	4.83B
2021	1.47B
2020	3.71B
2019	5.54B
2018	4.66B
2017	4.31B
2016	6.49B

EPS (JPY)

6454.T EPS (JPY) by year
Period	EPS (JPY)
2025	76.55
2024	60.44
2023	55.61
2022	40.27
2021	32.1
2020	26.48
2019	28.16
2018	25.72
2017	23.61
2016	23.98

Expenses (JPY)

6454.T Expenses (JPY) by year
Period	Expenses (JPY)
2025	32.87B
2024	30.89B
2023	28.77B
2022	28.5B
2021	26.66B
2020	24.96B
2019	23.55B
2018	22.73B
2017	22.23B
2016	21.67B

Cash & Debt (JPY)

6454.T Cash & Debt (JPY) by year
Period	Cash & Debt (JPY)
2025	43.36B
2024	43.66B
2023	38.22B
2022	33.82B
2021	28.11B
2020	25.33B
2019	24.65B
2018	27.11B
2017	29.65B
2016	26.18B

Debt ratios

6454.T Debt ratios by year
Period	Debt ratios
2025	-0.59
2024	-0.7
2023	-0.72
2022	-0.71
2021	-0.64
2020	-0.61
2019	-0.6
2018	-0.71

Margins

6454.T Margins by year
Period	Margins
2025	47.96%
2024	46.4%
2023	44.61%
2022	41.52%
2021	41.07%
2020	41.48%
2019	40.69%
2018	38.59%
2017	37.91%
2016	39.01%

Return on Capital

6454.T Return on Capital by year
Period	Return on Capital
2025	12.03%
2024	10.59%
2023	10.45%
2022	8.57%
2021	7.33%
2020	6.55%
2019	7.25%
2018	6.85%
2017	6.5%
2016	7.03%

Shares Outstanding

6454.T Shares Outstanding by year
Period	Shares Outstanding
2025	179.49M
2024	184M
2023	186.07M
2022	189.21M
2021	189.21M
2020	192.45M
2019	195.63M
2018	196.28M
2017	197.07M
2016	197.09M

Dividends (JPY)

6454.T Dividends (JPY) by year
Period	Dividends (JPY)
2027	40
2026	37
2025	28.5
2024	25.25
2023	19.5
2022	16
2021	12
2020	11.5
2019	44
2018	42

Book Value Per Share (JPY)

6454.T Book Value Per Share (JPY) by year
Period	Book Value Per Share (JPY)
2025	643.31
2024	576.26
2023	536.61
2022	469.88
2021	439.38
2020	408.92
2019	388.35
2018	376.75
2017	363.19
2016	341.02

Total Assets (JPY)

6454.T Total Assets (JPY) by year
Period	Total Assets (JPY)
2025	137.93B
2024	124.61B
2023	121.72B
2022	116.74B
2021	109.04B
2020	102.54B
2019	99.38B
2018	98.17B
2017	96.13B
2016	93B

PE Ratio

6454.T PE Ratio by year
Period	PE Ratio
Sep 26	24.88
Sep 26	24.54
Sep 26	24.29
Aug 26	24.11
Aug 26	22.96
Aug 26	23.54
Aug 26	24.48
Jul 26	23.81
Jul 26	22.15
Jul 26	22.12
Jul 26	22.09
Jul 26	22
Jun 26	23.64
Jun 26	22.98
Jun 26	22.79
Jun 26	22.52
May 26	22.95
May 26	22.57
May 26	24.52
May 26	24.83
May 26	24.85
Apr 26	23.4
Apr 26	23.84
Apr 26	22.88
Apr 26	23.15
Mar 26	23.54
Mar 26	24.1
Mar 26	24.45
Mar 26	23.72
Feb 26	24.27
Feb 26	23.37
Feb 26	23.19
Feb 26	22.32
Jan 26	22.81
Jan 26	23.23
Jan 26	24.1
Jan 26	23.72
Dec 25	24.1
Dec 25	27.16
Dec 25	26.88
Dec 25	26.6
Dec 25	26.76
Nov 25	27.48
Nov 25	26.08
Nov 25	25.8
Nov 25	25.12
Oct 25	22.36
Oct 25	22.36
Oct 25	21.68
Oct 25	22.04
Oct 25	22.32
Sep 25	23.03
Sep 25	23.11
Sep 25	23.64
Sep 25	23.43
Aug 25	23.23
Aug 25	23.19
Aug 25	23.31
Aug 25	23.19
Aug 25	22.16
Jul 25	20.49
Jul 25	19.83
Jul 25	19.67
Jul 25	18.83
Jun 25	18.66
Jun 25	18.62
Jun 25	19
Jun 25	18.34
May 25	19
May 25	18.78
May 25	18.1
May 25	17.95
May 25	17.35
Apr 25	16.65
Apr 25	16.59
Apr 25	16.3
Apr 25	15.94
Mar 25	19.6
Mar 25	20.23
Mar 25	20.03
Mar 25	20.12
Feb 25	18.9
Feb 25	18.54
Feb 25	19.15
Feb 25	19.44
Jan 25	17.95
Jan 25	17.68
Jan 25	16.55
Jan 25	15.67
Dec 24	15.89
Dec 24	14.74
Dec 24	14.44
Dec 24	14.39
Dec 24	14.31
Nov 24	14.69
Nov 24	14.39
Nov 24	14.54
Nov 24	14.48
Nov 24	14.22
Oct 24	14.69

Free Cash Flow Yield

6454.T Free Cash Flow Yield by year
Period	Free Cash Flow Yield
Sep 26	3.41%
Sep 26	3.46%
Sep 26	3.49%
Aug 26	3.52%
Aug 26	3.69%
Aug 26	3.6%
Aug 26	3.46%
Jul 26	3.56%
Jul 26	3.83%
Jul 26	3.83%
Jul 26	3.84%
Jul 26	3.85%
Jun 26	4.05%
Jun 26	4.17%
Jun 26	4.2%
Jun 26	4.25%
May 26	4.17%
May 26	4.24%
May 26	3.91%
May 26	3.86%
May 26	3.85%
Apr 26	4.09%
Apr 26	4.02%
Apr 26	4.19%
Apr 26	4.14%
Mar 26	3.92%
Mar 26	3.83%
Mar 26	3.77%
Mar 26	3.89%
Feb 26	3.8%
Feb 26	3.95%
Feb 26	3.98%
Feb 26	4.13%
Jan 26	4.04%
Jan 26	3.97%
Jan 26	3.83%
Jan 26	3.89%
Dec 25	3.83%
Dec 25	3.98%
Dec 25	4.03%
Dec 25	4.07%
Dec 25	4.04%
Nov 25	3.94%
Nov 25	4.15%
Nov 25	4.19%
Nov 25	4.31%
Oct 25	4.84%
Oct 25	4.84%
Oct 25	4.99%
Oct 25	4.91%
Oct 25	4.85%
Sep 25	4.58%
Sep 25	4.56%
Sep 25	4.46%
Sep 25	4.5%
Aug 25	4.54%
Aug 25	4.55%
Aug 25	4.52%
Aug 25	4.55%
Aug 25	4.76%
Jul 25	5.15%
Jul 25	5.32%
Jul 25	5.36%
Jul 25	5.6%
Jun 25	5.28%
Jun 25	5.29%
Jun 25	5.19%
Jun 25	5.37%
May 25	5.19%
May 25	5.25%
May 25	5.45%
May 25	5.49%
May 25	5.68%
Apr 25	5.92%
Apr 25	5.94%
Apr 25	6.04%
Apr 25	6.18%
Mar 25	4.85%
Mar 25	4.7%
Mar 25	4.75%
Mar 25	4.73%
Feb 25	5.03%
Feb 25	5.13%
Feb 25	4.97%
Feb 25	4.89%
Jan 25	5.3%
Jan 25	5.38%
Jan 25	5.75%
Jan 25	6.07%
Dec 24	5.99%
Dec 24	6.46%
Dec 24	6.59%
Dec 24	6.61%
Dec 24	6.65%
Nov 24	6.48%
Nov 24	6.61%
Nov 24	6.54%
Nov 24	6.57%
Nov 24	6.69%
Oct 24	6.48%

Price to Sales

6454.T Price to Sales by year
Period	Price to Sales
Sep 26	3.47
Sep 26	3.42
Sep 26	3.39
Aug 26	3.36
Aug 26	3.2
Aug 26	3.28
Aug 26	3.41
Jul 26	3.32
Jul 26	3.09
Jul 26	3.08
Jul 26	3.08
Jul 26	3.07
Jun 26	3.17
Jun 26	3.08
Jun 26	3.05
Jun 26	3.02
May 26	3.08
May 26	3.02
May 26	3.29
May 26	3.33
May 26	3.33
Apr 26	3.14
Apr 26	3.19
Apr 26	3.07
Apr 26	3.1
Mar 26	3.22
Mar 26	3.29
Mar 26	3.34
Mar 26	3.24
Feb 26	3.32
Feb 26	3.19
Feb 26	3.17
Feb 26	3.05
Jan 26	3.12
Jan 26	3.17
Jan 26	3.29
Jan 26	3.24
Dec 25	3.29
Dec 25	3.34
Dec 25	3.3
Dec 25	3.27
Dec 25	3.29
Nov 25	3.38
Nov 25	3.2
Nov 25	3.17
Nov 25	3.09
Oct 25	2.75
Oct 25	2.75
Oct 25	2.66
Oct 25	2.71
Oct 25	2.74
Sep 25	2.82
Sep 25	2.83
Sep 25	2.89
Sep 25	2.87
Aug 25	2.84
Aug 25	2.84
Aug 25	2.85
Aug 25	2.84
Aug 25	2.71
Jul 25	2.5
Jul 25	2.42
Jul 25	2.4
Jul 25	2.3
Jun 25	2.39
Jun 25	2.38
Jun 25	2.43
Jun 25	2.35
May 25	2.43
May 25	2.4
May 25	2.32
May 25	2.3
May 25	2.22
Apr 25	2.13
Apr 25	2.12
Apr 25	2.09
Apr 25	2.04
Mar 25	2.28
Mar 25	2.35
Mar 25	2.33
Mar 25	2.34
Feb 25	2.2
Feb 25	2.16
Feb 25	2.23
Feb 25	2.26
Jan 25	2.09
Jan 25	2.06
Jan 25	1.92
Jan 25	1.82
Dec 24	1.85
Dec 24	1.82
Dec 24	1.78
Dec 24	1.78
Dec 24	1.77
Nov 24	1.81
Nov 24	1.78
Nov 24	1.79
Nov 24	1.79
Nov 24	1.75
Oct 24	1.81

EV/EBITDA

6454.T EV/EBITDA by year
Period	EV/EBITDA
Sep 26	13.82
Sep 26	13.6
Sep 26	13.44
Aug 26	13.33
Aug 26	12.6
Aug 26	12.97
Aug 26	13.57
Jul 26	13.14
Jul 26	12.09
Jul 26	12.07
Jul 26	12.06
Jul 26	12
Jun 26	13.01
Jun 26	12.59
Jun 26	12.47
Jun 26	12.31
May 26	12.58
May 26	12.33
May 26	13.56
May 26	13.76
May 26	13.77
Apr 26	12.85
Apr 26	13.13
Apr 26	12.53
Apr 26	12.7
Mar 26	12.88
Mar 26	13.23
Mar 26	13.44
Mar 26	12.99
Feb 26	13.33
Feb 26	12.77
Feb 26	12.66
Feb 26	12.11
Jan 26	12.42
Jan 26	12.68
Jan 26	13.23
Jan 26	12.99
Dec 25	13.23
Dec 25	14.49
Dec 25	14.32
Dec 25	14.15
Dec 25	14.25
Nov 25	14.68
Nov 25	13.83
Nov 25	13.66
Nov 25	13.25
Oct 25	11.56
Oct 25	11.56
Oct 25	11.15
Oct 25	11.37
Oct 25	11.54
Sep 25	11.67
Sep 25	11.72
Sep 25	12.04
Sep 25	11.92
Aug 25	11.79
Aug 25	11.77
Aug 25	11.84
Aug 25	11.77
Aug 25	11.15
Jul 25	10.13
Jul 25	9.73
Jul 25	9.64
Jul 25	9.13
Jun 25	9.07
Jun 25	9.05
Jun 25	9.28
Jun 25	8.87
May 25	9.28
May 25	9.14
May 25	8.73
May 25	8.64
May 25	8.28
Apr 25	7.85
Apr 25	7.82
Apr 25	7.65
Apr 25	7.43
Mar 25	9.54
Mar 25	9.92
Mar 25	9.8
Mar 25	9.85
Feb 25	9.11
Feb 25	8.89
Feb 25	9.26
Feb 25	9.44
Jan 25	8.54
Jan 25	8.38
Jan 25	7.69
Jan 25	7.16
Dec 24	7.3
Dec 24	7.14
Dec 24	6.95
Dec 24	6.93
Dec 24	6.87
Nov 24	7.11
Nov 24	6.93
Nov 24	7.02
Nov 24	6.98
Nov 24	6.82
Oct 24	7.11

Price/Operating Cashflow

6454.T Price/Operating Cashflow by year
Period	Price/Operating Cashflow
Sep 26	23.36
Sep 26	23.03
Sep 26	22.8
Aug 26	22.63
Aug 26	21.55
Aug 26	22.1
Aug 26	22.98
Jul 26	22.35
Jul 26	20.79
Jul 26	20.76
Jul 26	20.74
Jul 26	20.65
Jun 26	19.61
Jun 26	19.06
Jun 26	18.9
Jun 26	18.68
May 26	19.04
May 26	18.72
May 26	20.34
May 26	20.6
May 26	20.61
Apr 26	19.41
Apr 26	19.78
Apr 26	18.98
Apr 26	19.2
Mar 26	20.83
Mar 26	21.32
Mar 26	21.63
Mar 26	20.98
Feb 26	21.48
Feb 26	20.68
Feb 26	20.52
Feb 26	19.75
Jan 26	20.18
Jan 26	20.55
Jan 26	21.32
Jan 26	20.98
Dec 25	21.32
Dec 25	20.76
Dec 25	20.54
Dec 25	20.33
Dec 25	20.45
Nov 25	21
Nov 25	19.93
Nov 25	19.72
Nov 25	19.2
Oct 25	17.09
Oct 25	17.09
Oct 25	16.57
Oct 25	16.84
Oct 25	17.06
Sep 25	17.72
Sep 25	17.78
Sep 25	18.19
Sep 25	18.04
Aug 25	17.88
Aug 25	17.85
Aug 25	17.94
Aug 25	17.85
Aug 25	17.06
Jul 25	15.77
Jul 25	15.26
Jul 25	15.14
Jul 25	14.49
Jun 25	15.64
Jun 25	15.6
Jun 25	15.92
Jun 25	15.37
May 25	15.92
May 25	15.74
May 25	15.16
May 25	15.05
May 25	14.54
Apr 25	13.95
Apr 25	13.9
Apr 25	13.66
Apr 25	13.36
Mar 25	16.08
Mar 25	16.6
Mar 25	16.43
Mar 25	16.5
Feb 25	15.5
Feb 25	15.21
Feb 25	15.71
Feb 25	15.95
Jan 25	14.73
Jan 25	14.5
Jan 25	13.58
Jan 25	12.86
Dec 24	13.04
Dec 24	12.27
Dec 24	12.02
Dec 24	11.98
Dec 24	11.91
Nov 24	12.23
Nov 24	11.98
Nov 24	12.11
Nov 24	12.05
Nov 24	11.84
Oct 24	12.23

Price to Book

6454.T Price to Book by year
Period	Price to Book
Sep 26	2.99
Sep 26	2.95
Sep 26	2.92
Aug 26	2.9
Aug 26	2.76
Aug 26	2.83
Aug 26	2.95
Jul 26	2.86
Jul 26	2.66
Jul 26	2.66
Jul 26	2.66
Jul 26	2.65
Jun 26	2.81
Jun 26	2.73
Jun 26	2.71
Jun 26	2.68
May 26	2.73
May 26	2.68
May 26	2.92
May 26	2.95
May 26	2.96
Apr 26	2.78
Apr 26	2.84
Apr 26	2.72
Apr 26	2.75
Mar 26	2.9
Mar 26	2.97
Mar 26	3.01
Mar 26	2.92
Feb 26	2.99
Feb 26	2.88
Feb 26	2.86
Feb 26	2.75
Jan 26	2.81
Jan 26	2.86
Jan 26	2.97
Jan 26	2.92
Dec 25	2.97
Dec 25	3
Dec 25	2.97
Dec 25	2.94
Dec 25	2.96
Nov 25	3.04
Nov 25	2.88
Nov 25	2.85
Nov 25	2.78
Oct 25	2.47
Oct 25	2.47
Oct 25	2.4
Oct 25	2.43
Oct 25	2.47
Sep 25	2.44
Sep 25	2.45
Sep 25	2.5
Sep 25	2.48
Aug 25	2.46
Aug 25	2.46
Aug 25	2.47
Aug 25	2.46
Aug 25	2.35
Jul 25	2.17
Jul 25	2.1
Jul 25	2.08
Jul 25	1.99
Jun 25	2.03
Jun 25	2.03
Jun 25	2.07
Jun 25	2
May 25	2.07
May 25	2.05
May 25	1.97
May 25	1.96
May 25	1.89
Apr 25	1.81
Apr 25	1.81
Apr 25	1.78
Apr 25	1.74
Mar 25	2.01
Mar 25	2.08
Mar 25	2.06
Mar 25	2.07
Feb 25	1.94
Feb 25	1.9
Feb 25	1.97
Feb 25	2
Jan 25	1.84
Jan 25	1.82
Jan 25	1.7
Jan 25	1.61
Dec 24	1.63
Dec 24	1.6
Dec 24	1.57
Dec 24	1.56
Dec 24	1.55
Nov 24	1.59
Nov 24	1.56
Nov 24	1.58
Nov 24	1.57
Nov 24	1.54
Oct 24	1.59

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

AI Analysis

Max Co., Ltd.

Video analysis: 6454.T

Similar companies