# First Brothers vs Integral

> Unit: JPY millions (ratios in %)
> Periods: First Brothers = FY ending Nov 2025, consolidated, J-GAAP / Integral = FY ending Dec 2025, consolidated, IFRS
> Retrieved: 2026-09-30T17:55:11.316Z

| Metric | First Brothers | Integral |
| --- | ---: | ---: |
| Revenue | 19,064 | 13,655 |
| Operating income | 5,295 | 9,256 |
| Net income | 1,750 | 6,077 |
| COGS ratio | 58.9% | — |
| Operating margin | 27.8% | 67.8% |
| Net margin | 9.2% | 44.5% |
| FCF margin | 20.1% | -10.7% |
| Period | FY ending Nov 2025 | FY ending Dec 2025 |
| Source | S100XMR5 | S100XOZ3 |

## Five-axis industry profile

Each axis shows a rank within that company's primary industry, so peer groups may differ. Missing values are labeled unavailable; no combined score is calculated. Industry rank is not an investment recommendation.

| Axis | First Brothers | Integral |
| --- | ---: | ---: |
| Revenue growth | 18 (75 peers) | — |
| Profitability | 93.6 (86 peers) | — |
| Cash conversion | 72.6 (82 peers) | — |
| Efficiency | 12.2 (86 peers) | — |
| Financial strength | — | — |

## Company details

- https://vizora.meequs.com/en/company/first-brothers/md
- https://vizora.meequs.com/en/company/integralkk/md

## Definitions

- Amounts are in millions of JPY (rounded). The period is stated in each table heading
- Operating margin = operating income ÷ revenue. Net income is attributable to owners of the parent when disclosed
- Free cash flow (FCF) = operating cash flow − capital expenditure
- ¥100 model = breakdown per ¥100 of revenue (rounded so parts sum to 100)
- Segment revenues include inter-segment sales and may not sum to consolidated revenue
- Source IDs are EDINET document IDs (docID). "算出" (derived) means computed from other disclosed values
- All figures are extracted mechanically from filings. AI-written text never generates figures
- Source: company filings submitted to EDINET (Financial Services Agency of Japan). Figures were extracted, edited and processed, and charts and text were created, by Vizora — not by the FSA (used under the Public Data License v1.0).