DensanDENSAN CO.,LTD.3640東証スタンダード情報・通信業FY ending Mar 2026, consolidated, J-GAAP

Densan revenue and profit

Out of every ¥100 of sales, about ¥23 is left as operating profit. Revenue changed +49.3% from the prior year, operating profit +150.1%.

Five-year trend

Revenue¥28B
FY ending Mar 2022: ¥17.3B¥17.3BFY ending Mar 2023: ¥17.8B¥17.8BFY ending Mar 2024: ¥16B¥16BFY ending Mar 2025: ¥18.7B¥18.7BFY ending Mar 2026: ¥28B¥28BFY22FY23FY24FY25FY26
Operating income¥6.3B
FY ending Mar 2022: ¥1.25B¥1.25BFY ending Mar 2023: ¥2.5B¥2.5BFY ending Mar 2024: ¥1.29B¥1.29BFY ending Mar 2025: ¥2.52B¥2.52BFY ending Mar 2026: ¥6.3B¥6.3BFY22FY23FY24FY25FY26
Operating margin22.5%
FY ending Mar 2022: 7.2%7.2%FY ending Mar 2023: 14.1%14.1%FY ending Mar 2024: 8.1%8.1%FY ending Mar 2025: 13.4%13.4%FY ending Mar 2026: 22.5%22.5%FY22FY23FY24FY25FY26

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin16.0%
Asset turnover1.19×
ROA19.0%
ROA19.0%
Financial leverage1.67×
ROE31.8%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin16.0%
2022: 5.0%5.0%2023: 9.1%9.1%2024: 5.6%5.6%2025: 9.8%9.8%2026: 16.0%16.0%2223242526
Asset turnover1.19×
2022: 0.83×0.83×2023: 0.87×0.87×2024: 0.80×0.80×2025: 0.91×0.91×2026: 1.19×1.19×2223242526
ROA19.0%
2022: 4.1%4.1%2023: 7.9%7.9%2024: 4.5%4.5%2025: 9.0%9.0%2026: 19.0%19.0%2223242526
Financial leverage1.67×
2022: 2.83×2.83×2023: 2.53×2.53×2024: 2.04×2.04×2025: 1.78×1.78×2026: 1.67×1.67×2223242526
ROE31.8%
2022: 11.7%11.7%2023: 19.9%19.9%2024: 9.2%9.2%2025: 16.0%16.0%2026: 31.8%31.8%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20225.0%0.83×4.1%2.83×11.7%
20239.1%0.87×7.9%2.53×19.9%
20245.6%0.80×4.5%2.04×9.2%
20259.8%0.91×9.0%1.78×16.0%
202616.0%1.19×19.0%1.67×31.8%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue21.3%
2021: 42.6%42.6%2022: 38.8%38.8%2023: 37.5%37.5%2024: 39.9%39.9%2025: 33.1%33.1%2026: 21.3%21.3%212223242526
PPE ÷ total assets23.2%
2021: 34.8%34.8%2022: 32.3%32.3%2023: 33.1%33.1%2024: 32.6%32.6%2025: 28.9%28.9%2026: 23.2%23.2%212223242526

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

R&D spending¥543.1M
2021: ¥16.5M¥16.5M2022: ¥185.8M¥185.8M2023: ¥794.2M¥794.2M2024: ¥1.18B¥1.18B2025: ¥733.5M¥733.5M2026: ¥543.1M¥543.1M212223242526
R&D / revenue1.9%
2021: 0.1%0.1%2022: 1.1%1.1%2023: 4.5%4.5%2024: 7.4%7.4%2025: 3.9%3.9%2026: 1.9%1.9%212223242526
Receivable days—
2021: 146d146d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue17,30617,80515,97518,74127,987
Cost of revenue12,61511,29610,44412,25117,396
Gross profit4,6916,5095,5306,49010,591
SG&A3,4454,0054,2393,9734,295
Operating income1,2462,5031,2912,5186,296
Pretax income1,2382,2101,2322,5236,307
Income tax3785983336811,829
Net income attributable to owners8591,6128991,8424,478
Operating margin7.2%14.1%8.1%13.4%22.5%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 12%
Property, plant and equipment 23%
4%
3%
Other assets 58%

Funding

Other liabilities 37%
Equity 63%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥1.22B¥1.05B¥1.05B¥1.8B¥2.98B
Total assets¥20.8B¥20.2B¥19.5B¥21.5B¥25.6B
Net assets¥7.41B¥8.92B¥10.8B¥12.7B¥16.3B
Share capital¥1.4B¥1.4B¥1.4B¥1.4B¥1.4B
Property, plant and equipment¥6.72B¥6.67B¥6.38B¥6.21B¥5.96B
Intangible assets excluding goodwill¥2.09B¥1.52B¥1.93B¥2B¥1.12B
Investment securities¥363.4M¥395M¥422.9M¥581.2M¥686.2M
Current assets¥10.6B¥10.5B¥9.81B¥11.7B¥16.9B
Current liabilities¥10.6B¥7.46B¥5.78B¥6.39B¥7.82B
Short-term borrowings¥3.07B¥2.65B¥2.17B¥1.69B¥1.2B
Long-term borrowings¥700.7M¥1.29B¥730M¥460M—
Total liabilities¥13.4B¥11.3B¥8.72B¥8.75B¥9.39B
Equity attributable to owners of parent¥7.35B¥8.81B¥10.7B¥12.3B¥15.8B
Retained earnings¥6.74B¥8.17B¥8.35B¥9.97B¥14.2B
Treasury stock-¥1.87B-¥1.84B-¥101.8M-¥59.9M-¥841.7M

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2025/04/01-2026/03/31)

    ID S100YJ1O2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2024/04/01-2025/03/31)

    ID S100W5V12025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(2023/04/01-2024/03/31)

    ID S100TTVM2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(2022/04/01-2023/03/31)

    ID S100R55B2023-06-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第57期(令和3年4月1日-令和4年3月31日)

    ID S100OOXC2022-07-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(令和2年4月1日-令和3年3月31日)

    ID S100LPPG2021-06-25Open

Extracted from XBRL: 49 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.