eXmotion Co., Ltd. (TYO:4394)

Japan · Delayed Price · Currency is JPY

653.00

-38.00 (-5.50%)

Oct 20, 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	Aug '26 Aug 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	1,422	1,386	1,284	1,105	583.9	503.35
Revenue Growth	2.67%	7.94%	16.20%	89.24%	16.00%	20.47%
Gross Profit	623	578	519	477	241.34	192.55
Operating Income	214	190	155	132	166.16	126.89
Net Income	144	127	99	6	103.2	76.3
Earnings Per Share	23.80	21.04	16.41	1.01	-	-
EPS Growth	6.44%	28.24%	1529.57%	-	-	-

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	Aug '26 Aug 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	1,491	1,440	1,289	1,278	265.1	168.18
Total Debt	-	-	-	-	-	-
Net Cash (Debt)	1,491	1,440	1,289	1,278	265.1	168.18
Net Cash Growth	7.42%	11.71%	0.86%	382.08%	57.63%	156.00%
Net Cash Per Share	245.93	238.10	213.16	211.73	-	-

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	Aug '26 Aug 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	-	252	86	24	-	-
Capital Expenditures	-	-8	-19	-8	-	-
Free Cash Flow	-	244	67	16	-	-
Free Cash Flow Growth	-	264.18%	318.75%	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	Aug '26 Aug 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	43.81%	41.70%	40.42%	43.17%	41.33%	38.25%
Operating Margin	15.05%	13.71%	12.07%	11.95%	28.46%	25.21%
Pretax Margin	15.33%	13.92%	12.23%	2.53%	28.46%	25.14%
Profit Margin	10.13%	9.16%	7.71%	0.54%	17.67%	15.16%
FCF Margin	-	17.61%	5.22%	1.45%	-	-

Dividends

Fiscal Year	Current	FY 2025	FY 2024	FY 2023
Period Ending	Oct '26 Oct 20, 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	2.30%	2.61%	2.39%	2.05%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2015	FY 2014
Period Ending	Oct '26 Oct 20, 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	27.56	18.26	24.19	441.36	-	-
P/FCF Ratio	19.36	9.51	35.74	165.51	-	-
PS Ratio	2.79	1.67	1.87	2.40	-	-