REALGATE INC. (5532) AI Stock Analysis

• Market Cap: ¥17.03B
• Dividend Yield: N/A
• Average Volume (3M): 62.25K
• Price to Earnings (P/E): 5.8
• Beta (1Y): 0.93
• Revenue Growth: 23.19%
• EPS Growth: 44.46%
• Country: JP
• Employees: 88
• Sector: Real Estate
• Sector Strength: 53
• Industry: Real Estate - Services
• EPS (TTM): 100.36
• Shares Outstanding: 5,785,150
• 10 Day Avg. Volume: 47,130
• 30 Day Avg. Volume: 62,250
• PEG Ratio: 0.70
• Price to Book (P/B): 5.23
• Price to Sales (P/S): 1.79
• P/FCF Ratio: -4.19
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 61 Neutral
• Price Target: ¥3,105.00 ▲(32.69% Upside)
• Action: Downgraded Date: 01/29/26
• Date: Action: Downgraded 01/29/26

The score is driven primarily by mixed fundamentals: solid revenue growth and improving profitability are tempered by high leverage and negative free cash flow. Technicals are broadly neutral with price holding key averages but lacking strong trend confirmation, while valuation appears reasonable on P/E with no dividend data to add support.

Positive Factors

Revenue Growth

Sustained ~33.6% revenue growth shows durable demand expansion and successful market penetration. Over 2-6 months this underpins scale benefits, enables reinvestment in services and tech, and provides a longer-term runway for margin improvement and competitive positioning.

Improving Profitability

Reported improvements in gross and net margins indicate better cost control and pricing execution. Persisting margin expansion supports durable profitability, higher cash conversion potential, and the ability to reinvest in growth or deleverage over the medium term.

Operating Cash Flow & ROE Trends

Improving operating cash flow and rising ROE point to better core cash generation and more efficient capital use. If sustained, these trends reduce funding strain, strengthen internal financing of projects, and improve resilience versus cyclical real estate service peers.

Negative Factors

High Leverage

High debt-to-equity and a low equity ratio create persistent financial risk: interest costs and covenant pressure can limit strategic flexibility, raise refinancing risk in tighter credit markets, and amplify earnings volatility across business cycles.

Negative Free Cash Flow

Negative free cash flow despite improving operating cash suggests ongoing investment or working capital drains. Over months this constrains the firm's ability to pay down debt or self-fund growth, increasing dependence on external financing and raising liquidity risk.

Margins Still Modest vs Peers

While margins improved, they remain below industry leaders, indicating limited pricing power or scale disadvantages. Structurally, this limits long-term profitability potential and makes sustained outperformance dependent on further efficiency or product/service differentiation.

REALGATE INC. Business Overview & Revenue Model

Company Description

Realgate Inc. provides real estate services in Japan. The company offers real estate consulting, buying, selling, brokerage, rental, operation, and management services; construction and design supervision services; architectural and interior construction contract services. It also engages in non-life insurance agency business. The company was incorporated in 2009 and is headquartered in Tokyo, Japan. Realgate Inc. operates as a subsidiary of CyberAgent, Inc.

REALGATE INC. Financial Statement Overview

Summary

Income statement strength (revenue growth and improving margins) is offset by balance sheet risk from high leverage and weak cash flow quality, including negative free cash flow.

Income Statement

REALGATE INC. has shown consistent revenue growth over the years, with a notable increase in total revenue from the previous year. The gross profit margin and net profit margin have improved, indicating better cost management and profitability. However, the margins are still relatively modest compared to industry leaders, suggesting room for improvement in operational efficiency.

Balance Sheet

The company's debt-to-equity ratio has been high, indicating significant leverage, which poses a risk if not managed properly. However, the return on equity has shown improvement, reflecting better utilization of shareholder funds. The equity ratio is relatively low, suggesting a higher reliance on debt financing.

Cash Flow

REALGATE INC. has faced challenges with free cash flow, which has been negative, indicating potential liquidity issues. The operating cash flow has improved, but the free cash flow to net income ratio remains concerning. The company needs to focus on improving cash flow generation to support its growth and reduce financial risk.

Breakdown	Sep 2025	Sep 2024	Sep 2023	Sep 2022	Sep 2021
Income Statement
Total Revenue	9.79B	7.95B	6.97B	5.84B	3.81B
Gross Profit	1.68B	1.29B	983.24M	788.68M	570.75M
EBITDA	1.36B	1.12B	916.00M	802.08M	366.84M
Net Income	559.22M	380.37M	278.59M	36.10M	53.93M
Balance Sheet
Total Assets	21.26B	15.89B	11.41B	7.76B	4.91B
Cash, Cash Equivalents and Short-Term Investments	947.15M	1.13B	1.96B	642.94M	394.21M
Total Debt	13.94B	9.71B	5.77B	4.16B	1.78B
Total Liabilities	17.91B	13.18B	9.13B	7.02B	4.21B
Stockholders Equity	3.35B	2.71B	2.28B	736.91M	695.46M
Cash Flow
Free Cash Flow	-4.18B	-4.53B	-1.42B	-1.90B	40.13M
Operating Cash Flow	3.56B	-1.33B	1.51B	410.60M	865.05M
Investing Cash Flow	-7.93B	-3.38B	-3.05B	-2.53B	-1.04B
Financing Cash Flow	4.18B	3.88B	2.86B	2.38B	121.50M

REALGATE INC. Technical Analysis

• Technical Analysis Sentiment: Neutral
• Last Price: 2340.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:5532, the sentiment is Neutral. The current price of 2340 is below the 20-day moving average (MA) of 3087.40, below the 50-day MA of 2870.58, and below the 200-day MA of 2647.43, indicating a neutral trend. The MACD of 10.76 indicates Positive momentum. The RSI at 47.41 is Neutral, neither overbought nor oversold. The STOCH value of 21.14 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Neutral sentiment for JP:5532.

REALGATE INC. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
3276	73 Outperform	¥21.62B	15.65	―	4.36%	1.52%	16.04%
2991	67 Neutral	¥14.04B	6.93	―	1.47%	20.82%	9.86%
Sector *	65 Neutral	$2.17B	12.19	3.79%	4.94%	3.15%	1.96%
2980	64 Neutral	¥43.28B	9.84	―	0.45%	-8.33%	-36.89%
2986	64 Neutral	¥70.04B	9.58	―	5.71%	8.07%	12.06%
3252	62 Neutral	¥71.40B	8.53	―	2.89%	-3.09%	-35.66%
5532	61 Neutral	¥17.03B	5.83	―	―	23.19%	44.46%