1. Japan Stocks

  2. •

    Consumer durables

  3. •

    Recreational products
Graphite Design Inc.

Graphite Design Inc.

TTSE:7847
662.00
JPY
-14.00
(-2.07%)
58.27EPS
13.40P/E
5.07BMarket Cap
Jan 14Next Earn
Graphite Design Inc.
TSE:7847
(Tokyo Stock Exchange)

Recent

price

662.00

P/E

ratio

13.40

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
JPY
510.06
517.73
498.48
651.33
614.29
430.98
458.25
454.41
461.27
393.88
402.72
515.41
549.19
409.37
473.99
418.15
470.79
Revenue per Share
37.99
104.54
177.06
167.17
102.85
2.51
38.58
40.11
38.82
7.02
19.58
79.85
95.07
27.03
58.1
22.26
58.27
Basic EPS, GAAP
72.83
24.17
119.32
232.53
93.85
-29.94
82.95
35.53
22.3
10.46
8.49
109.69
8.49
18.66
32.07
-154.77
- -
Free Cash Flow per Basic Share
- -
- -
5
14.9
26.45
19.99
19.97
20.04
23.01
24.9
19.99
20.03
44.96
59.81
34.99
30.06
- -
Dividend per Share
172.32
276.77
449.39
601.46
658.02
638.64
658.22
678.3
692.38
675.49
675.21
735.52
786.47
754.16
777.54
774.45
765.05
Book Value per Share
165.27
270.34
441.85
595.6
650.58
632.84
653.38
673.67
686.96
669.91
670.3
729.7
781.68
750.12
774.31
771.32
761.71
Tangible Book Value per Share
7
7
7
7
7
6
6
6
6
6
6
6
6
6
6
6
6
Basic Weighted Avg Shares
3,543
3,596
3,462
4,524
4,024
2,771
2,946
2,922
2,966
2,543
2,604
3,333
3,551
2,653
3,074
2,712
3,053
Sales/Revenue/Turnover
14.37
26.48
15.29
27.63
23.23
2.24
11.07
14.18
12.04
2.4
7.62
21.13
21.71
5.75
17.39
5.77
17.43
Operating Margin (%)
82
91
89
93
103
106
92
86
92
93
86
91
107
121
126
140
- -
Depreciation Expense
264
726
1,230
1,161
674
16
248
258
250
45
127
516
615
175
377
144
378
Net Income, GAAP
48.66
11.38
- -
14.71
35.48
69.57
32.83
34.36
34.28
44.18
35.9
32.02
31.9
34.97
32.6
34.43
32.54
Effective Tax Rate (%)
7.45
20.19
35.52
25.67
16.74
0.58
8.42
8.83
8.42
1.78
4.86
15.49
17.31
6.6
12.26
5.32
12.38
Profit Margin (%)
1,062
1,813
2,666
3,582
3,454
3,387
3,522
3,563
3,586
3,620
3,667
4,023
4,180
4,004
4,109
3,743
4,080
Working Capital
356
355
200
94
27
- -
- -
- -
- -
- -
- -
- -
- -
- -
303
646
- -
LT Debt
1,197
1,922
3,121
4,177
4,231
4,106
4,232
4,361
4,452
4,368
4,366
4,756
5,086
4,891
5,043
5,023
4,962
Total Equity
12.27
32.93
- -
25.07
12.21
0.4
4.75
5.71
4.88
0.71
2.67
9.5
9.58
1.81
6.38
1.69
6.99
Return on Invested Capital (%)
13.56
30.41
- -
27.94
14.43
0.39
5.52
5.6
5.31
0.98
2.72
10.62
11.71
3.29
6.85
2.54
7.49
Return on Capital (%)
24.89
46.55
48.77
31.82
16.03
0.39
5.95
6
5.67
1.03
2.9
11.32
12.49
3.51
7.59
2.87
7.71
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Feb'24
May'25
Aug'25
ST Debt
393
431
168
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
6
6
6
Market Capitalization
5,117
4,637
5,065

Working Capital

JPY

•

in mil. unless spec.
Feb'24
May'25
Aug'25
Total Current Assets
4,723
4,931
4,754
Cash, Cash Equivalents & STI
3,630
3,644
3,594
Accounts Receivable, Net
395
550
592
Inventories
572
612
535
Total Current Liabilities
718
962
674
Payables & Accruals
- -
- -
- -
ST Debt
393
431
168
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.1%
2.95%
-0.4%
Free Cash Flow
16.66%
141.94%
-582.68%
Net Income, GAAP
184.49%
61.76%
-61.69%
Sales/Revenue/Turnover
0.85%
2.67%
-11.78%
Total Cash Common Dividend
10.66%
20.48%
-14.1%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
763
915
- -
- -
3,074
2026
- -
- -
- -
- -
2,712
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
17.27
13.57
- -
- -
58.1
2026
- -
- -
- -
- -
22.26
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
34.99
2026
- -
- -
- -
- -
30.06
2027
- -
- -
- -
- -
- -
Similar Companies
Nintendo Co., Ltd. (TSE:7974)
Amer Sports, Inc. (NYSE:AS)
Hasbro, Inc. (NASDAQ:HAS)
Twin Vee PowerCats Co. (NASDAQ:VEEE)
Mattel, Inc. (NASDAQ:MAT)
Bandai Namco Holdings Inc. (TSE:7832)
Business
Graphite Design Inc. (7847.T) manufactures and sells premium carbon fiber reinforced plastic shafts for golf clubs; assembles and processes complete golf clubs; and produces various pipe moldings and other carbon fiber products in Japan. The company offers specialized golf shaft brands including Tour AD for professional tour performance, G series for enhanced swing ease and distance targeting all golfers, lightest-weight options in the 40-gram range for maximum distance, and dedicated shafts for wedges, irons, and hybrids leveraging carbon properties for optimal performance. Established in 1989 and headquartered in Chichibu, Saitama, Japan, Graphite Design operates primarily in the domestic Japanese market with a global reputation among professional golfers, where its shafts achieved 37 tournament victories worldwide in 2024. The company maintains steady financial performance, reporting improved net profits in recent quarters through fiscal year 2025, including a nine-month parent net of Y333 million and projections for full-year net around Y205-Y278 million; it continues regular dividend payments, such as 15 yen per share ex-dividend in August 2025, with no major acquisitions, partnerships, funding rounds, or strategic reorganizations announced in the past 1-2 years.