| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 15.14B | 14.49B | 15.63B | 14.32B | 14.89B | 15.78B |
| Gross Profit | 4.28B | 4.36B | 4.33B | 3.82B | 4.11B | 4.98B |
| EBITDA | 1.99B | 2.04B | 2.01B | 1.62B | 1.92B | 2.85B |
| Net Income | 736.82M | 771.05M | 639.89M | 294.78M | 368.93M | 1.19B |
Balance Sheet | ||||||
| Total Assets | 16.79B | 16.83B | 18.24B | 17.92B | 18.62B | 18.98B |
| Cash, Cash Equivalents and Short-Term Investments | 5.09B | 4.55B | 6.03B | 5.48B | 6.37B | 6.43B |
| Total Debt | 1.96B | 1.70B | 2.25B | 2.92B | 3.65B | 3.94B |
| Total Liabilities | 5.32B | 4.76B | 6.54B | 6.91B | 7.33B | 8.00B |
| Stockholders Equity | 11.47B | 12.07B | 11.70B | 11.01B | 11.29B | 10.98B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -317.99M | 1.41B | 539.07M | 442.28M | 1.26B |
| Operating Cash Flow | 0.00 | 692.90M | 2.15B | 1.78B | 1.26B | 1.79B |
| Investing Cash Flow | 0.00 | -1.46B | -723.88M | -1.24B | -803.50M | -532.37M |
| Financing Cash Flow | 0.00 | -991.44M | -1.10B | -1.55B | -732.46M | -615.59M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥17.50B | 11.71 | ― | 2.62% | 8.18% | -4.59% | |
78 Outperform | ¥12.10B | 13.98 | ― | 4.54% | 4.38% | -12.68% | |
76 Outperform | ¥14.61B | 12.11 | ― | 1.20% | 6.42% | -6.32% | |
71 Outperform | ¥15.36B | 4.86 | ― | 1.95% | 1.92% | -30.29% | |
66 Neutral | ¥10.98B | 13.70 | ― | 4.20% | -5.73% | 20.76% | |
63 Neutral | ¥2.83B | -30.32 | ― | 6.31% | 2.07% | -145.09% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% |
Takemoto Yohki reported consolidated net sales of ¥14.49 billion for the fiscal year ended December 31, 2025, a 7.3% decline year on year, but improved profitability with operating profit up 4.9% to ¥991 million and profit attributable to owners of parent rising 20.5% to ¥771 million. Despite weaker top-line performance and lower operating cash flow, the company strengthened its financial position, lifting its equity ratio to 71.4% and net assets per share to ¥996.01, while maintaining an annual dividend of ¥36 per share and signaling continued shareholder returns with a forecast dividend increase to ¥38 in 2026. For the year ending December 31, 2026, management projects a recovery in demand, guiding for net sales of ¥15.8 billion, operating profit of ¥1.15 billion, and a 16.7% increase in bottom-line profit to ¥900 million, underscoring expectations of renewed growth and sustained margin improvement.
The most recent analyst rating on (JP:4248) stock is a Buy with a Yen941.00 price target. To see the full list of analyst forecasts on Takemoto Yohki Co.Ltd. stock, see the JP:4248 Stock Forecast page.