eXmotion Co., Ltd. (TYO:4394)

Japan · Delayed Price · Currency is JPY

546.00

+5.00 (0.92%)

Aug 10, 2026, 3:30 PM JST

eXmotion Financials Overview

Financials in millions JPY. Fiscal year is December - November.

Millions JPY. Fiscal year is Dec - Nov.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '15 Nov 30, 2015	Nov '14 Nov 30, 2014
Revenue	1,416	1,386	1,284	1,105	583.9	503.35
Revenue Growth	3.06%	7.94%	16.20%	89.24%	16.00%	20.47%
Gross Profit	613	578	519	477	241.34	192.55
Operating Income	212	190	155	132	166.16	126.89
Net Income	143	127	99	6	103.2	76.3
Earnings Per Share	23.56	21.04	16.41	1.01	-	-
EPS Growth	6.84%	28.24%	1529.57%	-	-	-

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '15 Nov 30, 2015	Nov '14 Nov 30, 2014
Cash & Investments	1,458	1,440	1,289	1,278	265.1	168.18
Total Debt	-	-	-	-	-	-
Net Cash (Debt)	1,458	1,440	1,289	1,278	265.1	168.18
Net Cash Growth	6.58%	11.71%	0.86%	382.08%	57.63%	156.00%
Net Cash Per Share	241.00	238.10	213.16	211.73	-	-

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '15 Nov 30, 2015	Nov '14 Nov 30, 2014
Operating Cash Flow	210	252	86	24	-	-
Capital Expenditures	-5	-8	-19	-8	-	-
Free Cash Flow	205	244	67	16	-	-
Free Cash Flow Growth	0.49%	264.18%	318.75%	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '15 Nov 30, 2015	Nov '14 Nov 30, 2014
Gross Margin	43.29%	41.70%	40.42%	43.17%	41.33%	38.25%
Operating Margin	14.97%	13.71%	12.07%	11.95%	28.46%	25.21%
Pretax Margin	15.32%	13.92%	12.23%	2.53%	28.46%	25.14%
Profit Margin	10.10%	9.16%	7.71%	0.54%	17.67%	15.16%
FCF Margin	14.48%	17.61%	5.22%	1.45%	-	-

Dividends

Fiscal Year	Current	FY 2025	FY 2024	FY 2023
Period Ending	Aug '26 Aug 10, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023
Dividend Per Share	15.000	10.000	9.500	9.000
Dividend Per Share Growth	50.00%	5.26%	5.56%	-
Dividend Yield	2.77%	2.62%	2.47%	2.15%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	Aug '26 Aug 10, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '15 Nov 30, 2015	Nov '14 Nov 30, 2014
PE Ratio	23.17	18.26	24.19	441.36	-	-
P/FCF Ratio	16.12	9.51	35.74	165.51	-	-
PS Ratio	2.33	1.67	1.87	2.40	-	-