MS&Consulting Co., Ltd.

6555.T

6555.TMS&Consulting Co., Ltd. JP flag

Tokyo

477.00

JPY

+2.00

(+0.42%)

25.27EPS

18.88P/E

1.93BMarket Cap

Apr 14Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

JP3167340003

Return %

Stock

S&P500

-20.90

10.92

-35.89

26.22

-5.54

120.31

Use logarithmic scale

	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	536.12	591.05	617.54	616.39	297.59	439.47	511.53	588.86	619.23
Basic EPS, GAAP	69.25	75.98	78.88	85.29	-55.62	46.93	50.78	28.16	25.83
Free Cash Flow per Basic Share	32.34	53.54	32.83	74.29	36.48	105.57	-15.1	-35.07	23.55
Dividend per Share	- -	- -	109.87	17.45	27.81	- -	16.04	18.26	8.89
Book Value per Share	183.59	149.41	117.38	308.73	282.52	225.86	267.19	298.83	297.87
Tangible Book Value per Share	86.66	170.77	158.63	220.94	87.74	115.69	133.96	90.84	82.28
Basic Weighted Avg Shares	5	4	5	5	4	4	4	4	4
Sales/Revenue/Turnover	2,445	2,641	2,811	2,860	1,308	1,934	2,213	2,391	2,481
Operating Margin (%)	20.46	19.24	19.68	19.71	-23.31	16.37	14.71	7.51	6.09
Depreciation Expense	16	20	25	24	76	71	82	88	98
Net Income, GAAP	316	340	359	396	-245	207	220	114	104
Effective Tax Rate (%)	36.3	34.74	34.94	30.47	- -	34.48	32.3	36.23	31.57
Profit Margin (%)	12.92	12.85	12.77	13.84	-18.69	10.68	9.93	4.78	4.17
Working Capital	614	862	722	950	476	492	492	247	185
LT Debt	307	170	75	17	278	71	29	4	45
Total Equity	2,636	3,016	2,982	3,317	2,725	2,866	2,963	2,826	2,818
Return on Invested Capital (%)	- -	10	10.74	11.58	- -	6.49	6.92	3.69	3.48
Return on Capital (%)	- -	30.87	44.34	36.78	- -	14.38	17.78	8.82	7.98
Return on Common Equity (%)	- -	45.12	59.74	40.24	-18.29	18.47	20.44	9.65	8.99

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	3.56%	8.05%
Net Income, GAAP	- -	-75.52%	-47.94%
Free Cash Flow	- -	54.16%	118%
Total Cash Common Dividend	- -	- -	6.81%
Total Equity	- -	-0.53%	-4.62%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Akinori Namiki
Full Time Employees: 145
Sector: Technology
Industry: Information Technology Services
Address: Shin Nihonbashi Building Tokyo Japan 103-0001
IPO Date: Oct 5, 2017
Website: msandc.co.jp
Similar Companies: CACI International Inc (CACI)
Mamezo Digital Holdings (202A.T)
Kontrol Technologies Corp. (KNRLF)
Advanced Information Technology Public Company Limited (AIT.BK)
Jack Henry & Associates, Inc. (JKHY)
Northern Data AG (NB2.F)
Business: MS&Consulting Co., Ltd. operates as a marketing research company in Japan. It provides mystery shopping research, business consulting, and employee satisfaction assessment. The company serves clients in service sector, such as restaurant, cosmetics, hospitality, banking, retails, etc. MS&Consulting Co., Ltd. was founded in 2008 and is headquartered in Tokyo, Japan.

	2016 Y	2017 Y	2018 Y	2019 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	536.12	591.05	617.54	616.39	297.59	439.47	511.53	588.86	619.23
Basic EPS, GAAP	69.25	75.98	78.88	85.29	-55.62	46.93	50.78	28.16	25.83
Free Cash Flow per Basic Share	32.34	53.54	32.83	74.29	36.48	105.57	-15.1	-35.07	23.55
Dividend per Share	- -	- -	109.87	17.45	27.81	- -	16.04	18.26	8.89
Book Value per Share	183.59	149.41	117.38	308.73	282.52	225.86	267.19	298.83	297.87
Tangible Book Value per Share	86.66	170.77	158.63	220.94	87.74	115.69	133.96	90.84	82.28
Basic Weighted Avg Shares	5	4	5	5	4	4	4	4	4
Sales/Revenue/Turnover	2,445	2,641	2,811	2,860	1,308	1,934	2,213	2,391	2,481
Operating Margin (%)	20.46	19.24	19.68	19.71	-23.31	16.37	14.71	7.51	6.09
Depreciation Expense	16	20	25	24	76	71	82	88	98
Net Income, GAAP	316	340	359	396	-245	207	220	114	104
Effective Tax Rate (%)	36.3	34.74	34.94	30.47	- -	34.48	32.3	36.23	31.57
Profit Margin (%)	12.92	12.85	12.77	13.84	-18.69	10.68	9.93	4.78	4.17
Working Capital	614	862	722	950	476	492	492	247	185
LT Debt	307	170	75	17	278	71	29	4	45
Total Equity	2,636	3,016	2,982	3,317	2,725	2,866	2,963	2,826	2,818
Return on Invested Capital (%)	- -	10	10.74	11.58	- -	6.49	6.92	3.69	3.48
Return on Capital (%)	- -	30.87	44.34	36.78	- -	14.38	17.78	8.82	7.98
Return on Common Equity (%)	- -	45.12	59.74	40.24	-18.29	18.47	20.44	9.65	8.99

	Feb'24	May'25	Aug'25
ST Debt	183	126	279
LT Borrowings	- -	- -	- -
LT Finance Leases	4	2	45
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	4	4	4
Market Capitalization	2,418	2,413	2,164

	Feb'24	May'25	Aug'25
Total Current Assets	953	805	1,054
Accounts Receivable, Net	541	291	436
Cash, Cash Equivalents & STI	330	419	522
Inventories	20	38	37
Total Current Liabilities	706	680	870
Payables & Accruals	- -	- -	- -
ST Debt	183	126	279
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	4.71	7.72	5.15	- -	50.78
2024	-15.48	12.94	4.96	- -	28.16
2025	-18.08	12.21	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	457	534	526	695	2,213
2024	384	635	615	757	2,391
2025	427	682	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	8	- -	8.03	- -	16.04
2024	9.14	- -	8.99	- -	18.26
2025	- -	- -	- -	- -	- -

MS&Consulting Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year