Justplanning, Inc.

Justplanning, Inc.

TTSE:4287
513.00
JPY
-3.00
(-0.58%)
27.27EPS
13.46P/E
4.53BMarket Cap
Dec 15Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
138.51
148.25
174.29
193.65
188.87
177.71
190.92
165.13
165.5
157.6
163.06
178.73
214.46
- -
Basic EPS, GAAP
51.63
17.65
27.73
20.88
22.25
11.64
8.52
5.98
19.53
16.18
27.9
29.55
43.01
- -
Free Cash Flow per Basic Share
4.42
-42.47
28.12
10.53
21.37
-1.02
17.52
11.98
32.77
30.13
26.85
23.09
56.35
- -
Dividend per Share
6.47
6.62
5.98
5.98
5.99
7.31
7.33
7.39
7.36
7.39
7.39
8.11
10.22
- -
Book Value per Share
181.56
193.99
214.38
229.07
246.55
246.82
247.56
246.35
258.19
265.86
285.43
304.28
334.98
- -
Tangible Book Value per Share
174.03
188.29
210.43
226.49
237.63
235.39
232.28
233.06
246.84
263.05
283.45
303.06
333.29
- -
Basic Weighted Avg Shares
13
12
13
13
13
13
13
13
13
13
13
12
12
12
Sales/Revenue/Turnover
1,834
1,852
2,204
2,450
2,391
2,254
2,427
2,103
2,108
2,007
2,072
2,203
2,534
- -
Operating Margin (%)
23.09
23.97
22.75
16.73
17.88
12.62
10.21
8.8
13.42
19.56
23.82
22.26
23.96
- -
Depreciation Expense
47
49
102
145
119
124
119
121
118
92
59
59
56
- -
Net Income, GAAP
684
220
351
264
282
148
108
76
249
206
355
364
508
- -
Effective Tax Rate (%)
38.58
38.48
35.19
32.48
31.77
41.11
42.85
38.3
28.05
31.87
28.65
28.93
25.55
- -
Profit Margin (%)
37.28
11.91
15.91
10.78
11.78
6.55
4.46
3.62
11.8
10.27
17.11
16.53
20.06
- -
Working Capital
1,854
1,372
1,940
2,077
2,349
2,319
2,184
2,316
2,567
2,813
2,971
3,019
3,384
- -
LT Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
2,288
2,485
2,754
2,949
3,180
3,136
3,153
3,138
3,291
3,386
3,582
3,677
3,927
- -
Return on Invested Capital (%)
9.63
10.16
12.01
9.38
9.32
5.19
4.44
3.59
6.23
7.83
9.89
9.39
11.58
- -
Return on Capital (%)
27.69
8.63
13.06
8.96
8.92
4.77
3.44
2.42
7.65
6.17
10.18
10.03
13.37
- -
Return on Common Equity (%)
29.32
9.36
13.58
9.42
9.36
4.72
3.44
2.42
7.74
6.18
10.18
10.03
13.37
- -

Capital Structure

JPY

•

in mil. unless spec.
Apr'25
Jul'25
Apr'27
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
12
12
11
Market Capitalization
4,205
4,525
5,439

Working Capital

JPY

•

in mil. unless spec.
Apr'25
Jul'25
Apr'27
Total Current Assets
3,227
3,275
- -
Cash, Cash Equivalents & STI
2,953
2,929
- -
Accounts Receivable, Net
239
240
- -
Inventories
12
14
- -
Total Current Liabilities
291
321
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.66%
4.6%
6.79%
Free Cash Flow
-165.12%
54.38%
133.97%
Net Income, GAAP
20.16%
64.71%
39.53%
Sales/Revenue/Turnover
1.74%
4%
15.02%
Total Cash Common Dividend
5.11%
5.42%
20.81%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
510
520
- -
- -
2,203
2026
- -
- -
- -
- -
2,534
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
6.37
6.35
- -
- -
29.55
2026
- -
- -
- -
- -
43.01
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
8.11
2026
- -
- -
- -
- -
10.22
2027
- -
- -
- -
- -
- -

Company Description

CEO
Masanori Murai
Full Time Employees
69
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Hosoei Building Tokyo TYO Japan 144-0051
IPO Date
Jul 24, 2001
Business
Just Planning Inc. Just Planning Inc. (4287.T) develops and provides cloud-based software solutions and systems for the restaurant and food service industry in Japan; its core offerings include the ASP Business with Makasete Net, a comprehensive restaurant management platform covering sales management, ordering and purchasing, attendance management, fraud detection, human resources management, and operational workflow coordination between headquarters and stores; Makasete Touch, a mobile order entry system using general-purpose devices like iPads to replace specialized handheld terminals; iToGo, a mobile ordering and settlement app with CRM features for takeout operations; the System Solution Business offering POS systems, order entry terminals, and related maintenance services; the Logistics Solution Business through subsidiary SuccessWay Inc., providing Logi Logi logistics management, merchandising support, and labor-intensive delivery services; the Solar Power Generation Business via JP Power Inc., operating facilities in Tochigi and Miyagi Prefectures; and Other Businesses including employee training restaurants such as izakaya pubs, a golf bar, and a shogayaki specialty eatery. The company, founded in 1998 and headquartered in Tokyo, primarily serves small- and medium-sized restaurant chains operating 20 to 50 locations, with over 6,141 Makasete series contracts, 1,590 mobile business contracts, and 879 logistics contracts as of September 2025; it holds approximately 12% market share among Japan's roughly 51,500 chain restaurants, emphasizing recurring monthly usage fees averaging ¥12,000 per store for high profitability. Recent developments include record-high contracted restaurants for Makasete Net at 6,461 in FY1/25 ended January 2025, with 6.2% year-on-year growth and monthly fees up 7.3%; launches of new Makasete functions in 2024 such as Makasete Fraud Detection for POS log monitoring, Makasete HR for multilingual staff management, and Restaurant Operation Support for workflow automation; a 58.6% surge in iToGo contracts to 1,435 following adoption by OHSHO FOOD SERVICE Corporation; a capital and business alliance with SIFO Co., Ltd. on March 21, 2025, to extend DX and logistics optimization into marine products distribution with planned AI services; expansion of Logi Logi to 866 restaurants; double-digit revenue growth to ¥2,202 million and operating profit guidance of ¥602 million for FY1/26; and a third consecutive dividend increase to ¥11 per share alongside ¥200 million share buybacks targeting under 80% total return ratio.