1. Japan Stocks

  2. •

    Technology

  3. •

    Information Technology Services
Unite and Grow Inc.

Unite and Grow Inc.

4486.T
Unite and Grow Inc.JP flagTokyo Stock Exchange
629.00
JPY
-3.00
- -
4.98BMarket Cap
Unite and Grow Inc.
4486.T
(Tokyo Stock Exchange)

Recent

price

629.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
160.33
239.68
277.54
238.15
281.83
305.27
326.19
377.81
- -
363.3
Revenue per Share
9.22
21.29
22.89
21.89
26.93
31.16
35.73
48.94
- -
53.89
Basic EPS, GAAP
20.36
23.43
42.17
30.97
49.77
22.66
28.96
71.74
- -
- -
Free Cash Flow per Basic Share
- -
1.2
1.98
2
2.97
5.83
8.05
11.07
- -
- -
Dividend per Share
29.61
74.84
129.86
124.49
147.85
171.9
185.85
223.23
- -
202.88
Book Value per Share
40.16
79.06
173.04
160.93
185.74
203.03
199.8
239.54
- -
219.28
Tangible Book Value per Share
7
6
6
7
7
8
8
8
- -
8
Basic Weighted Avg Shares
1,176
1,388
1,624
1,733
2,075
2,336
2,552
2,967
3,515
2,850
Sales/Revenue/Turnover
8.37
12.33
12.65
12.51
13.95
13.88
14.5
13.32
15.94
13.97
Operating Margin (%)
16
17
19
24
20
14
19
47
56
- -
Depreciation Expense
68
123
134
159
198
238
280
384
411
423
Net Income, GAAP
30.83
30.02
29.97
26.56
31.35
26.45
25.73
24.39
26.84
21.71
Effective Tax Rate (%)
5.75
8.88
8.25
9.19
9.56
10.21
10.95
12.95
11.69
14.83
Profit Margin (%)
270
415
963
1,038
1,237
1,435
1,419
1,736
1,929
1,619
Working Capital
29
18
7
- -
- -
- -
4
1
1
2
LT Debt
337
492
1,043
1,190
1,379
1,600
1,741
2,041
2,240
1,879
Total Equity
- -
24.82
17.41
13.59
14.73
15.11
15.65
15.06
18.19
17.21
Return on Invested Capital (%)
- -
34.32
21.62
18.86
19.83
19.44
19.8
23.9
22.16
28.61
Return on Capital (%)
- -
37.92
22.45
19.12
19.89
19.83
20.19
23.97
22.19
28.65
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'23
Mar'24
Jun'24
ST Debt
2
- -
2
LT Borrowings
- -
- -
- -
LT Finance Leases
4
- -
2
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
8
8
8
Market Capitalization
4,393
5,578
4,904

Working Capital

FRC

•

in mil. unless spec.
Dec'23
Mar'24
Jun'24
Total Current Assets
2,130
2,270
2,349
Cash, Cash Equivalents & STI
2,105
2,235
2,311
Accounts Receivable, Net
- -
2
1
Inventories
- -
- -
- -
Total Current Liabilities
712
716
730
Payables & Accruals
- -
- -
- -
ST Debt
2
- -
2
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
13.55%
9.74%
Free Cash Flow
- -
40.7%
14.24%
Net Income, GAAP
- -
21.28%
6.91%
Sales/Revenue/Turnover
- -
15.26%
18.45%
Total Cash Common Dividend
- -
76.13%
146.96%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
688
717
- -
- -
2,967
2025
- -
- -
- -
- -
3,515
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8.17
- -
- -
- -
48.94
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
11.07
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Sino-i Technology Limited (SNOIF)
Ronglian Group Ltd. (002642.SZ)
SAIHEAT Limited (SAIH)
Esconet Technologies Ltd. (ESCONET.NS)
Labwire, Inc. (LBWR)
i-Control Holdings Limited (1402.HK)
Business
Unite and Grow Inc. (4486.T) provides IT administration insourcing services primarily to small and medium-sized businesses and venture/growth companies in Japan; core offerings include telephone IT consulting, onsite troubleshooting, regular visits by full-time engineers, periodical visit service, remote operations monitoring service, IT consulting, IT literacy training, and management seminars; the company also operates online Q&A services such as Kikzo, a membership-based corporate IT support platform launched in 2017, and Syszo (formerly Siszo), an open knowledge-sharing service for IT know-how. Founded in 2005 and headquartered at Shin-Ochanomizu Bldg. 3F, 4-3 Kanda-Surugadai, Chiyoda-ku, Tokyo 101-0062, Japan, the firm targets organizations with 50-1,000 employees, delivering shared engineering solutions through a community of IT engineers and consultants certified under ISMS (ISO27001). In recent developments, Unite and Grow reported double-digit revenue and profit growth for the fiscal year ending December 2025 first quarter, driven by expanded shared employee services and higher unit prices amid IT labor shortages; the company executed a 1-for-2 stock split and maintains listing on the Tokyo Stock Exchange Growth Market since April 2022 following its initial Mothers Index debut in December 2019.