Accrete Inc.

Accrete Inc.

4395.T
Accrete Inc.JP flagTokyo Stock Exchange
736.00
JPY
-23.00
- -
5.52BMarket Cap
Accrete Inc.
4395.T
(Tokyo Stock Exchange)

Recent

price

736.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
34.7
86.85
255.93
257.46
311.44
499.84
1,065.22
954.93
1,114.4
1,326.69
927.12
Revenue per Share
2.97
10.3
30.22
31.1
43.36
54.16
146.54
5.87
12.9
46.45
-11.93
Basic EPS, GAAP
1.13
15.39
21.33
34.97
46.81
59.82
164.6
26.9
33.38
-113.04
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
4.96
9.86
10.12
9.95
0.01
4.82
- -
Dividend per Share
8.27
17.97
113.94
138.22
175.93
227.89
362.74
368.25
380.83
423.93
378.81
Book Value per Share
5.69
16.05
159.05
181.06
219.7
176.25
115.1
167.36
242.91
332.91
185.62
Tangible Book Value per Share
10
11
5
5
6
6
6
6
6
7
6
Basic Weighted Avg Shares
352
949
1,291
1,414
1,732
2,834
6,191
5,434
6,348
8,791
5,279
Sales/Revenue/Turnover
10.49
18.06
19.07
17.97
19.89
16.52
18.94
5.71
5.23
6.02
2.84
Operating Margin (%)
11
11
9
10
15
33
139
158
138
231
- -
Depreciation Expense
30
113
152
171
241
307
852
33
73
308
-68
Net Income, GAAP
- -
34.35
31.6
31.43
30.14
31.29
30.94
- -
- -
35.66
136.08
Effective Tax Rate (%)
8.56
11.85
11.81
12.08
13.92
10.84
13.76
0.62
1.16
3.5
-1.29
Profit Margin (%)
69
178
788
980
1,161
1,364
1,783
1,528
1,471
2,436
1,427
Working Capital
26
16
- -
- -
- -
272
924
502
148
653
292
LT Debt
84
193
826
1,027
1,266
1,705
2,178
2,147
2,091
4,087
2,287
Total Equity
- -
56.09
29.43
17.94
19.87
18.41
26.9
- -
- -
8.18
17.05
Return on Invested Capital (%)
- -
65.91
38.3
25.61
27.75
22.93
30.98
- -
- -
7.33
10.23
Return on Capital (%)
- -
80.33
39.54
25.61
27.75
27.05
50.1
1.59
3.45
12.36
-3.08
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'23
Mar'24
Jun'24
ST Debt
421
421
521
LT Borrowings
502
397
292
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
6
6
6
Market Capitalization
5,967
4,412
4,179

Working Capital

FRC

in mil. unless spec.
Dec'23
Mar'24
Jun'24
Total Current Assets
2,841
2,574
2,634
Cash, Cash Equivalents & STI
1,825
1,653
1,401
Accounts Receivable, Net
782
677
702
Inventories
- -
- -
- -
Total Current Liabilities
1,313
1,100
1,207
Payables & Accruals
- -
- -
- -
ST Debt
421
421
521
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
30.75%
95.41%
Free Cash Flow
- -
-68.27%
-493.95%
Net Income, GAAP
- -
109.46%
318.75%
Sales/Revenue/Turnover
- -
45.04%
38.49%
Total Cash Common Dividend
- -
11,810.88%
59,050%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,297
1,301
- -
- -
6,348
2025
- -
- -
- -
- -
8,791
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
5.52
- -
- -
- -
12.9
2025
- -
- -
- -
- -
46.45
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
0.01
2025
- -
- -
- -
- -
4.82
2026
- -
- -
- -
- -
- -
Business
Accrete Inc. (TSE:4395) engages primarily in the provision of application-to-person (A2P) short message service (SMS) delivery and related communication platforms in Japan and internationally. The company offers core messaging solutions including SMS delivery via domestic carriers and international aggregators; two-way SMS Connect; interactive voice response (IVR); SMS via phone; SMPP international gateway; next-generation +Message and RCS messaging; web management interfaces; and API integrations for authentication, customer support, marketing, reservations, debt collection, and notifications, with personal authentication comprising 39% of usage. Through subsidiaries, it provides complementary services such as email delivery via Technomix Inc.'s School Safety Email for schools, PTAs, and local governments; SMS and OTT messaging in Vietnam via VietGuys JSC; advertising planning and magnet advertising via ZUNO MEDIA SOLUTIONS Co., Ltd.; and bidding information services via ZUNO Co., Ltd.'s Bid King. Accrete operates in three segments: Communication Business focused on SMS platforms; Solution Business encompassing AI solutions like ANOTHER AI for video/voice analytics and health monitoring, SchooMy Business educational IoT devices, eKYC/cybersecurity via DeepBlue dark web diagnostics, and GPU servers with generative AI services; and Investment and Incubation Business supporting venture growth through funding and alliances. Founded in May 2014 as a spin-off from Indigo Corp. and headquartered at 3F, Axle Ochanomizu, 3-28-5 Kandaogawamachi, Chiyoda-ku, Tokyo 101-0052, Japan, the company maintains 67 employees and holds telecommunications license A-18-8646. It targets enterprises, public organizations, schools, e-commerce firms, data centers, and educational institutions across Japan, Vietnam, and select Asian markets. Recent developments include consolidated subsidiary acquisitions of ZUNO MEDIA SOLUTIONS Co., Ltd. in August 2024, ZUNO Co., Ltd. in December 2024 and January 2025 via simplified share exchange, and share transfer agreements with Xoxzo Inc.; capital and business alliance with SchooMy Inc. including a general sales agency agreement; strategic partnership with Singapore's VisionTech for generative AI and voice recognition integration into call centers; joint dark web diagnostic service launch with DeepBlue in April 2025; partnerships with Pindrop Security and SHINDEN HIGHTEX CORPORATION; product launches such as behavioral AI NudgeMaker for SMS, decentralized ID service SMS-OTP for DID, and CPaaS solutions; announcement of the Medium-Term Management Plan (2025-2027) emphasizing business diversification, structural reform, and AI-driven growth on February 10, 2025; and establishment of employee/executive stock ownership plans in May 2025.