| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 7.37B | 7.70B | 7.35B | 7.33B | 7.00B | 7.34B |
| Gross Profit | 2.91B | 2.84B | 2.87B | 2.74B | 2.65B | 2.53B |
| EBITDA | 903.67M | 973.45M | 919.26M | 739.14M | 921.58M | 801.64M |
| Net Income | 356.59M | 482.99M | 362.56M | 190.06M | 349.82M | 213.30M |
Balance Sheet | ||||||
| Total Assets | 7.09B | 7.35B | 7.03B | 6.86B | 7.00B | 6.92B |
| Cash, Cash Equivalents and Short-Term Investments | 2.50B | 2.22B | 2.27B | 2.14B | 1.75B | 1.81B |
| Total Debt | 741.04M | 612.19M | 671.35M | 840.94M | 1.10B | 1.04B |
| Total Liabilities | 2.15B | 2.18B | 2.16B | 2.23B | 2.42B | 2.56B |
| Stockholders Equity | 4.94B | 5.17B | 4.87B | 4.63B | 4.57B | 4.36B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 257.46M | 459.85M | 899.84M | 285.69M | 251.13M |
| Operating Cash Flow | 0.00 | 490.31M | 686.40M | 952.55M | 329.49M | 641.46M |
| Investing Cash Flow | 0.00 | -219.39M | -111.49M | -82.05M | 545.84M | -1.16B |
| Financing Cash Flow | 0.00 | -317.04M | -443.83M | -479.71M | -340.95M | 363.95M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥31.56B | 13.72 | ― | 2.37% | 3.01% | -13.60% | |
73 Outperform | ¥4.04B | 6.68 | ― | 1.16% | 29.12% | 428.78% | |
73 Outperform | ¥95.79B | 16.27 | ― | 1.25% | 2.61% | -13.38% | |
70 Outperform | ¥8.30B | 16.96 | ― | 2.03% | 16.10% | -10.63% | |
69 Neutral | ¥6.35B | 13.57 | ― | 2.86% | 2.87% | 55.82% | |
67 Neutral | ¥16.36B | 12.39 | ― | 3.68% | 5.82% | -22.14% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |
C.E.Management Integrated Laboratory reported steady growth for the year ended December 31, 2025, with net sales rising 4.8% to ¥7.70 billion and operating profit climbing 15.3%, while profit attributable to owners of parent jumped 33.2%, lifting earnings per share to ¥33.96. The balance sheet remained robust, with total assets of ¥7.35 billion, an equity ratio of 70.4% and stable cash levels, and the company maintained its annual dividend at ¥12 per share, implying a lower payout ratio as profitability improved.
For 2026, the company forecasts a further 4.0% increase in full-year net sales to ¥8.0 billion and modest operating profit growth, but expects profit attributable to owners of parent to decline 6.0%, signaling some pressure on bottom-line margins despite top-line expansion. Management introduced changes in accounting policies due to revised standards yet kept the consolidation scope unchanged, suggesting continuity in operations, while dividend guidance indicates an ongoing commitment to shareholder returns even as earnings are projected to soften slightly.
The most recent analyst rating on (JP:6171) stock is a Buy with a Yen567.00 price target. To see the full list of analyst forecasts on C.E.Management Integrated Laboratory Co., Ltd. stock, see the JP:6171 Stock Forecast page.