Vizora日本語

EmimenEmimen Co., Ltd.9237東証グロースサービス業FY ending Oct 2025, consolidated, J-GAAP

Emimen revenue and profit

Out of every ¥100 of sales, about ¥6 is left as operating profit. Revenue changed +43.9% from the prior year, operating profit -47.1%.

Five-year trend

Revenue¥1.87B
FY ending Oct 2022: ¥609.7M¥609.7MFY ending Oct 2023: ¥814.3M¥814.3MFY ending Oct 2024: ¥1.3B¥1.3BFY ending Oct 2025: ¥1.87B¥1.87BFY22FY23FY24FY25
Operating income¥114.6M
FY ending Oct 2022: ¥24.8M¥24.8MFY ending Oct 2023: ¥114.7M¥114.7MFY ending Oct 2024: ¥216.8M¥216.8MFY ending Oct 2025: ¥114.6M¥114.6MFY22FY23FY24FY25
Operating margin6.1%
FY ending Oct 2022: 4.1%4.1%FY ending Oct 2023: 14.1%14.1%FY ending Oct 2024: 16.7%16.7%FY ending Oct 2025: 6.1%6.1%FY22FY23FY24FY25

What drives ROE

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

Net margin4.8%
Asset turnover1.36×
ROA6.5%
ROA6.5%
Financial leverage1.69×
ROE11.0%

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

Net margin4.8%
2022: 5.7%5.7%2023: 13.0%13.0%2024: 13.8%13.8%2025: 4.8%4.8%22232425
Asset turnover1.36×
2022: 1.95×1.95×2023: 1.48×1.48×2024: 1.36×1.36×2025: 1.36×1.36×22232425
ROA6.5%
2022: 11.2%11.2%2023: 19.3%19.3%2024: 18.7%18.7%2025: 6.5%6.5%22232425
Financial leverage1.69×
2022: 8.00×8.00×2023: 2.19×2.19×2024: 1.62×1.62×2025: 1.69×1.69×22232425
ROE11.0%
2022: 89.8%89.8%2023: 42.1%42.1%2024: 30.3%30.3%2025: 11.0%11.0%22232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20225.7%1.95×11.2%8.00×89.8%
202313.0%1.48×19.3%2.19×42.1%
202413.8%1.36×18.7%1.62×30.3%
20254.8%1.36×6.5%1.69×11.0%

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 ÷ revenue3.9%
2025: 3.9%3.9%25
PPE ÷ total assets5.3%
2025: 5.3%5.3%25

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

Income statement (JPY millions)

ItemFY ending Oct 2022FY ending Oct 2023FY ending Oct 2024FY ending Oct 2025
Revenue6108141,3021,873
Cost of revenue————
Gross profit————
SG&A————
Operating income25115217115
Pretax income2398214114
Income tax-12-83424
Net income attributable to owners3510618090
Operating margin4.1%14.1%16.7%6.1%

Balance sheet (reported items)

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

Assets

Cash 48%
5%
2%
Other assets 45%

Funding

Other liabilities 41%
Equity 59%
0%

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

ItemFY ending Oct 2022FY ending Oct 2023FY ending Oct 2024FY ending Oct 2025
Cash and equivalents¥192M¥590.6M¥761M¥657.3M
Total assets¥312.1M¥788.7M¥1.13B¥1.38B
Net assets¥39M¥464.4M¥720.6M¥813.5M
Share capital¥70M¥229.7M¥268.1M¥270.4M
Property, plant and equipment¥7.3M¥5.9M¥18.4M¥72.9M
Intangible assets excluding goodwill¥8.4M¥10.2M¥13.2M¥22.5M
Current assets¥269.3M¥716.4M¥1.01B¥1.01B
Current liabilities¥137.1M¥202.6M¥303.7M¥429.9M
Long-term borrowings¥129.7M¥113.2M¥90.9M¥97.3M
Total liabilities¥273M¥324.3M¥408M¥564.3M
Equity attributable to owners of parent¥39M¥464.4M¥720.6M¥813.5M
Retained earnings-¥50.9M¥55M¥234.7M¥322.9M
Treasury stock——-¥194K-¥297K

Sources

Show source documents (3)

  • EDINET (FSA Japan)

    有価証券報告書－第16期(2024/11/01－2025/10/31)

    ID S100XIJD2026-01-30Open

  • EDINET (FSA Japan)

    有価証券報告書－第15期(2023/11/01－2024/10/31)

    ID S100V5QR2025-01-30Open

  • EDINET (FSA Japan)

    有価証券報告書－第14期(2022/11/01－2023/10/31)

    ID S100SP212024-01-30Open

Extracted from XBRL: 41 / 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.

Open MarkdownShare on XSave image