| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.18B | 3.81B | 2.69B | 1.88B | 1.30B | 913.80M |
| Gross Profit | 2.43B | 2.76B | 2.09B | 1.46B | 1.03B | 721.17M |
| EBITDA | 361.61M | 327.02M | 257.06M | 189.06M | 152.21M | 40.49M |
| Net Income | 228.07M | 208.15M | 137.34M | 125.00M | 99.39M | 36.80M |
Balance Sheet | ||||||
| Total Assets | 2.14B | 2.45B | 2.17B | 1.84B | 1.53B | 1.36B |
| Cash, Cash Equivalents and Short-Term Investments | 910.98M | 1.11B | 1.14B | 1.39B | 1.18B | 1.19B |
| Total Debt | 3.35M | 50.00M | 6.68M | 35.01M | 15.01M | 35.01M |
| Total Liabilities | 747.47M | 915.36M | 819.96M | 623.00M | 501.70M | 433.33M |
| Stockholders Equity | 1.39B | 1.54B | 1.35B | 1.22B | 1.03B | 927.56M |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -43.10M | 349.51M | 191.00M | 24.20M | 70.70M |
| Operating Cash Flow | 0.00 | 962.00K | 391.85M | 202.00M | 162.94M | 91.45M |
| Investing Cash Flow | 0.00 | -27.29M | -310.60M | -45.83M | 136.21M | -674.87M |
| Financing Cash Flow | 0.00 | 44.33M | -37.15M | 53.00M | -5.20M | -172.29M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
82 Outperform | ¥6.05B | 13.76 | ― | 1.87% | 6.18% | 29.79% | |
74 Outperform | ¥6.69B | 25.18 | ― | 0.57% | 21.03% | 32.29% | |
68 Neutral | ¥6.71B | 16.64 | ― | ― | 11.32% | ― | |
66 Neutral | ¥4.90B | 13.29 | ― | ― | 7.60% | 19.13% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | ¥5.48B | 27.80 | ― | 0.49% | 41.47% | 104.50% | |
55 Neutral | ¥5.10B | 26.11 | ― | ― | 4.36% | -0.02% |
Stmn, Inc. reported strong top-line growth for the first nine months of 2025, with net sales rising 41.2% year on year to ¥2,738 million, while operating and ordinary profit dipped slightly despite a more than doubling of profit attributable to owners of parent to ¥103 million, supported by higher earnings per share and improved comprehensive income. The company’s financial position remained solid with total assets of ¥2,392 million and an equity ratio of 57.5%, it maintained its plan for a full-year dividend of ¥4.00 per share, and it upgraded its 2025 full-year forecast to target 40.0% sales growth and modest profit increases, signaling continued expansion and a positive outlook for shareholders even as margins come under pressure.
The most recent analyst rating on (JP:4019) stock is a Hold with a Yen807.00 price target. To see the full list of analyst forecasts on Stamen Co., Ltd. stock, see the JP:4019 Stock Forecast page.