1. Japan Stocks

  2. •

    Commercial services

  3. •

    Miscellaneous commercial services
Unite & Grow Inc.

Unite & Grow Inc.

TTSE:4486
758.00
JPY
+34.00
(+4.70%)
5.02BMarket Cap
Nov 13Next Earn
Unite & Grow Inc.
TSE:4486
(Tokyo Stock Exchange)

Recent

price

758.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
JPY
160.33
239.68
277.54
238.15
281.83
305.27
326.19
377.81
445.2
- -
Revenue per Share
9.22
21.29
22.89
21.89
26.93
31.16
35.73
48.94
52.05
- -
Basic EPS, GAAP
20.36
23.43
42.17
30.97
49.77
22.66
28.96
71.74
81.52
- -
Free Cash Flow per Basic Share
- -
1.2
1.98
2
2.97
5.83
8.05
11.07
27.19
- -
Dividend per Share
45.95
67.06
143.67
163.07
185.55
204.63
221.85
258.68
283.34
306.64
Book Value per Share
40.16
62.45
139.46
160.46
183.98
198.71
199.25
238.39
268.35
294.21
Tangible Book Value per Share
7
6
6
7
7
8
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
- -
Sales/Revenue/Turnover
8.37
12.33
12.65
12.51
13.95
13.88
14.5
13.32
15.94
- -
Operating Margin (%)
16
17
19
24
20
14
19
47
56
- -
Depreciation Expense
68
123
134
159
198
238
280
384
411
- -
Net Income, GAAP
30.83
30.02
29.97
26.56
31.35
26.45
25.73
24.39
26.84
- -
Effective Tax Rate (%)
5.75
8.88
8.25
9.19
9.56
10.21
10.95
12.95
11.69
- -
Profit Margin (%)
270
415
963
1,038
1,237
1,435
1,419
1,736
1,929
2,145
Working Capital
29
18
7
- -
- -
- -
4
1
1
1
LT Debt
337
492
1,043
1,190
1,379
1,600
1,741
2,041
2,240
2,428
Total Equity
- -
24.82
17.41
13.59
14.73
15.11
15.64
15.06
18.19
- -
Return on Invested Capital (%)
- -
27.52
16.96
14.12
15.4
15.75
16.47
20.28
19.17
- -
Return on Capital (%)
- -
29.77
17.45
14.26
15.44
16
16.74
20.32
19.19
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
ST Debt
2
- -
1
LT Borrowings
- -
- -
- -
LT Finance Leases
3
- -
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
8
8
8
Market Capitalization
4,911
4,973
5,021

Working Capital

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
Total Current Assets
2,349
- -
3,310
Cash, Cash Equivalents & STI
2,311
- -
3,250
Accounts Receivable, Net
1
- -
- -
Inventories
- -
- -
- -
Total Current Liabilities
730
- -
1,165
Payables & Accruals
- -
- -
- -
ST Debt
2
- -
1
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

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

JPY

•

in mil. unless spec.

Year

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

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8.17
20.38
- -
- -
48.94
2025
- -
- -
- -
- -
52.05
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
11.07
2025
- -
- -
- -
- -
27.19
2026
- -
- -
- -
- -
- -
Similar Companies
PayPal Holdings, Inc. (NASDAQ:PYPL)
Shopify Inc. (NASDAQ:SHOP)
Greenland Mines Ltd (NASDAQ:GRML)
Block, Inc. (NYSE:XYZ)
Netcapital Inc. (NASDAQ:NCPL)
Shopify, Inc. Class A (TSX:SHOP)
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.