IMAGE MAGIC Inc. (TYO:7793)
Japan · Delayed Price · Currency is JPY 1,517.00
+17.00 (1.13%)
Sep 9, 2026, 3:30 PM JST
IMAGE MAGIC Ratios and Metrics
Market cap in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
| 3,582 | 3,434 | 3,128 | 3,662 | 2,441 | 4,125 | |
Market Cap Growth | -7.64% | 9.79% | -14.59% | 50.01% | -40.81% | - |
Enterprise Value | 3,145 | 2,719 | 2,708 | 3,249 | 2,113 | 4,055 |
Last Close Price | 1500.00 | 1438.00 | 1284.44 | 1511.84 | 1008.53 | 1844.19 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
PE Ratio | 9.98 | 10.44 | 12.13 | 15.18 | 50.86 | 17.63 |
PS Ratio | 0.35 | 0.37 | 0.40 | 0.60 | 0.46 | 0.84 |
PB Ratio | 1.75 | 1.67 | 1.73 | 2.39 | 1.86 | 3.27 |
P/TBV Ratio | 1.80 | 1.72 | 1.82 | 2.50 | 1.95 | 3.36 |
P/FCF Ratio | 12.40 | 7.63 | 11.63 | 20.35 | - | 15.69 |
P/OCF Ratio | 4.81 | 4.19 | 5.29 | 5.75 | 18.64 | 11.72 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
EV/Sales Ratio | 0.31 | 0.29 | 0.35 | 0.53 | 0.40 | 0.83 |
EV/EBITDA Ratio | 3.60 | 3.30 | 4.26 | 5.82 | 8.10 | 8.52 |
EV/EBIT Ratio | 5.31 | 4.89 | 6.16 | 9.05 | 30.63 | 13.30 |
EV/FCF Ratio | 10.88 | 6.04 | 10.07 | 18.05 | - | 15.42 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Debt / Equity Ratio | 0.06 | 0.08 | 0.16 | 0.27 | 0.23 | 0.37 |
Debt / EBITDA Ratio | 0.13 | 0.19 | 0.44 | 0.73 | 1.16 | 0.99 |
Debt / FCF Ratio | 0.40 | 0.36 | 1.05 | 2.26 | - | 1.79 |
Net Debt / Equity Ratio | -0.21 | -0.49 | -0.36 | -0.30 | -0.29 | -0.38 |
Net Debt / EBITDA Ratio | -0.50 | -1.22 | -1.03 | -0.81 | -1.44 | -1.02 |
Net Debt / FCF Ratio | -1.51 | -2.24 | -2.44 | -2.53 | 4.19 | -1.84 |
Asset Turnover | 3.09 | 2.88 | 2.72 | - | 2.26 | 2.28 |
Inventory Turnover | 16.01 | 16.28 | 16.55 | - | 12.16 | 11.96 |
Quick Ratio | 1.04 | 1.29 | 1.44 | 1.61 | 1.36 | 1.75 |
Current Ratio | 1.54 | 1.75 | 1.93 | 2.15 | 1.83 | 2.31 |
Return on Equity (ROE) | 19.37% | 17.03% | 15.44% | - | 3.73% | 25.26% |
Return on Assets (ROA) | 11.23% | 10.64% | 9.64% | - | 1.84% | 8.87% |
Return on Invested Capital (ROIC) | 27.99% | 38.33% | 26.86% | 27.10% | 5.22% | 29.15% |
Return on Capital Employed (ROCE) | 27.10% | 25.10% | 21.50% | 19.20% | 4.40% | 18.80% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 8, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Earnings Yield | 10.52% | 9.58% | 8.25% | 6.59% | 1.97% | 5.67% |
FCF Yield | 8.07% | 13.10% | 8.60% | 4.92% | -3.69% | 6.38% |
Payout Ratio | 21.22% | 21.58% | - | - | - | - |
Buyback Yield / Dilution | 0.61% | -0.63% | -1.25% | -0.89% | -20.38% | -47.36% |