IMAGE MAGIC Inc.

IMAGE MAGIC Inc.

TTSE:7793
1,500.00
JPY
+5.00
(+0.33%)
3.33BMarket Cap
IMAGE MAGIC Inc.
TSE:7793
(Tokyo Stock Exchange)

Recent

price

1,500.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2020
2021
2022
2023
2024
2025
TTM
JPY
1,436.93
3,128.62
2,856.16
2,288.77
3,315.24
3,851.21
- -
Revenue per Share
43.41
110.39
136.75
21.19
110.43
135.12
- -
Basic EPS, GAAP
-9.48
-88.54
136.12
-54.27
89.12
176.14
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
29.29
- -
Dividend per Share
233.96
298.58
546.91
567.99
758.39
818.36
832.59
Book Value per Share
222.72
290.47
530.95
542.14
721.38
797.44
812.72
Tangible Book Value per Share
2
1
2
2
2
2
2
Basic Weighted Avg Shares
2,843
4,330
4,897
5,292
7,767
9,402
- -
Sales/Revenue/Turnover
3.85
5.1
6.23
1.31
5.66
5.91
- -
Operating Margin (%)
119
178
171
192
196
269
- -
Depreciation Expense
86
153
234
49
259
330
- -
Net Income, GAAP
14.87
16.2
27.73
35.05
32.01
24.23
- -
Effective Tax Rate (%)
3.02
3.53
4.79
0.93
3.33
3.51
- -
Profit Margin (%)
389
369
965
650
901
964
715
Working Capital
382
469
328
203
175
86
55
LT Debt
463
591
1,263
1,313
1,809
2,056
2,043
Total Equity
- -
15.55
13.4
2.53
15.45
18.24
- -
Return on Invested Capital (%)
- -
13.68
15.63
3.07
14.06
15.39
- -
Return on Capital (%)
- -
29
25.29
3.8
16.57
17.07
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
ST Debt
98
- -
61
LT Borrowings
199
- -
55
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2
2
2
Market Capitalization
2,361
3,974
3,326

Working Capital

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
Total Current Assets
1,811
- -
2,034
Cash, Cash Equivalents & STI
819
- -
552
Accounts Receivable, Net
482
- -
816
Inventories
305
- -
413
Total Current Liabilities
943
- -
1,318
Payables & Accruals
- -
- -
- -
ST Debt
98
- -
61
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
39.36%
13.67%
Free Cash Flow
- -
-10.25%
105.93%
Net Income, GAAP
- -
101.57%
27.5%
Sales/Revenue/Turnover
- -
28.26%
21.04%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,512
1,872
- -
- -
7,767
2025
- -
- -
- -
- -
9,402
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.46
39.86
- -
- -
110.43
2025
- -
- -
- -
- -
135.12
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
29.29
2026
- -
- -
- -
- -
- -
Business
IMAGE MAGIC Inc. (7793.T) provides on-demand printing services for original products in Japan, offering cloud-based EC platforms such as Maker Town; customized EC OEM services including design tools and management screens; B2B ordering tools for manufacturing original goods; DTF printers under the Trans Jet brand; original Japanese DTF inks in aluminum pouches for stable high-quality output; and solutions for apparel, promotional goods, custom gifts, printers, logistics equipment, private brand inks, and support products. Founded in 1995 and headquartered in Osaka, the company operates primarily in Japan, having pioneered the country's first internet printing service in 1997 and launched the online design service originalprint.jp in 2010, which has grown into a leading on-demand printing platform. It focuses on digital transformation for manufacturing through integrated product management systems and comprehensive graphic printing solutions from ordering to delivery. Recent financial performance shows strong growth, with full-year 2024 revenue up 26.62% to 7.77 billion yen and nine-month parent results reported in November 2025, alongside consistent returns on capital around 22% over four years.