InestINEST,Inc.7111東証スタンダード卸売業FY ending Mar 2026, consolidated, IFRS

Inest revenue and profit

Out of every ¥100 of sales, about ¥1 is left as operating profit. Revenue changed -4.1% from the prior year, operating profit +22.6%.

Five-year trend

Revenue¥18.2B
FY ending Mar 2023: ¥7.94B¥7.94BFY ending Mar 2024: ¥10.5B¥10.5BFY ending Mar 2025: ¥19B¥19BFY ending Mar 2026: ¥18.2B¥18.2BFY23FY24FY25FY26
Operating income¥255M
FY ending Mar 2023: ¥202M¥202MFY ending Mar 2024: ¥238M¥238MFY ending Mar 2025: ¥208M¥208MFY ending Mar 2026: ¥255M¥255MFY23FY24FY25FY26
Operating margin1.4%
FY ending Mar 2023: 2.5%2.5%FY ending Mar 2024: 2.3%2.3%FY ending Mar 2025: 1.1%1.1%FY ending Mar 2026: 1.4%1.4%FY23FY24FY25FY26

What drives ROE

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

Net margin1.0%
Asset turnover1.46×
ROA1.4%
ROA1.4%
Financial leverage2.48×
ROE3.6%

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

Net margin1.0%
2023: 5.7%5.7%2025: 0.2%0.2%2026: 1.0%1.0%23242526
Asset turnover1.46×
2023: 0.98×0.98×2025: 1.41×1.41×2026: 1.46×1.46×23242526
ROA1.4%
2023: 5.6%5.6%2024: -1.4%-1.4%2025: 0.3%0.3%2026: 1.4%1.4%23242526
Financial leverage2.48×
2023: 2.26×2.26×2025: 2.74×2.74×2026: 2.48×2.48×23242526
ROE3.6%
2023: 12.6%12.6%2025: 0.9%0.9%2026: 3.6%3.6%23242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20235.7%0.98×5.6%2.26×12.6%
2024——×-1.4%—×—
20250.2%1.41×0.3%2.74×0.9%
20261.0%1.46×1.4%2.48×3.6%

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 ÷ revenue0.9%
2023: 1.5%1.5%2024: 1.7%1.7%2025: 1.2%1.2%2026: 0.9%0.9%23242526
PPE ÷ total assets1.4%
2023: 1.5%1.5%2024: 1.3%1.3%2025: 1.7%1.7%2026: 1.4%1.4%23242526
Goodwill ÷ parent equity58.0%
2023: 46.1%46.1%2024: 83.0%83.0%2025: 82.3%82.3%2026: 58.0%58.0%23242526
Goodwill balance¥2.96B
2023: ¥1.65B¥1.65B2024: ¥4.05B¥4.05B2025: ¥4.05B¥4.05B2026: ¥2.96B¥2.96B23242526

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 Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue7,93710,51518,96018,185
Cost of revenue4341,1892,7903,200
Gross profit7,5029,32516,16914,985
SG&A7,3749,18215,99015,183
Operating income202238208255
Pretax income156179101160
Income tax-29332077-22
Net income attributable to owners450-14942180
Operating margin2.5%2.3%1.1%1.4%

Balance sheet (reported items)

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

Assets

Cash 19%
1%
Intangibles and goodwill 26%
Other assets 54%

Funding

Interest-bearing debt 21%
Other liabilities 34%
Equity 45%
0%

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

ItemFY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥1.63B¥1.58B¥1.67B¥2.1B
Total assets¥8.07B¥13.2B¥13.7B¥11.2B
Net assets¥3.58B¥4.92B¥4.94B¥5.1B
Share capital¥100M¥100M¥100M¥100M
Property, plant and equipment¥118M¥177M¥229M¥157M
Goodwill¥1.65B¥4.05B¥4.05B¥2.96B
Current assets¥4.67B¥5.01B¥4.77B¥5B
Interest-bearing debt¥1.51B¥3.24B¥2.85B¥2.31B
Total liabilities¥4.5B¥8.31B¥8.73B¥6.12B
Equity attributable to owners of parent¥3.58B¥4.88B¥4.93B¥5.1B
Retained earnings¥1.22B¥1.43B¥1.44B¥1.62B
Treasury stock———-¥18M

Sources

Show source documents (4)
  • EDINET (FSA Japan)

    有価証券報告書-第4期(2025/04/01-2026/03/31)

    ID S100YJEX2026-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第3期(2024/04/01-2025/03/31)

    ID S100W68D2025-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第2期(2023/04/01-2024/03/31)

    ID S100TXZM2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第1期(2022/04/01-2023/03/31)

    ID S100RAZE2023-06-30Open

Extracted from XBRL: 42 / 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.