JP Stock MarketDetailed Quotes

7793 Image Magic

Watchlist

1320
-10-0.75%

20min DelayMarket Closed Nov 29 15:30 JST

3.14BMarket Cap15.05P/E (Static)

Image Magic Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual

YOY

Hide blank lines

(Q2)Jun 30, 2024

(Q1)Mar 31, 2024

(FY)Dec 31, 2023

(Q4)Apr 30, 2023

(Q3)Jan 31, 2023

(Q2)Oct 31, 2022

(Q1)Jul 31, 2022

(FY)Apr 30, 2022

(Q4)Apr 30, 2022

(Q3)Jan 31, 2022

Assets

Current assets

Cash, cash equivalents and short term investments

--818.98M

--638.71M

-9.78%862.49M

-28.91%679.54M

16.76%640.77M

12.84%647.89M

--728.59M

66.44%955.95M

--955.95M

--548.78M

-Cash and cash equivalents

--818.98M

--638.71M

-9.78%862.49M

-28.91%679.54M

16.76%640.77M

12.84%647.89M

--728.59M

66.44%955.95M

--955.95M

--548.78M

Receivables

--482.29M

--567.36M

37.61%455.61M

17.30%388.36M

19.30%364.83M

-21.87%390.99M

--433.64M

-5.75%331.09M

--331.09M

--305.81M

-Accounts receivable

--482.29M

--567.36M

37.61%455.61M

17.30%388.36M

19.30%364.83M

-21.87%390.99M

--433.64M

-5.75%331.09M

--331.09M

--305.81M

-Gross accounts receivable

--482.29M

--567.36M

37.61%455.61M

17.30%388.36M

19.30%364.83M

-21.87%390.99M

--433.64M

-5.75%331.09M

--331.09M

--305.81M

Inventory

--305.26M

--262.71M

-11.27%302.48M

-26.03%252.18M

-26.09%267.27M

14.15%297.89M

--328.75M

68.70%340.91M

--340.91M

--361.63M

Prepaid assets

----

98.19%122.57M

54.10%95.3M

----

-14.52%61.84M

--61.84M

----

Other current assets

--204.59M

--152.76M

65.71%19.26M

46.26%17M

43.77%106.91M

14.99%96.45M

--81.07M

-49.12%11.62M

--11.62M

--74.36M

Total current assets

--1.81B

--1.62B

3.58%1.76B

-15.81%1.43B

6.91%1.38B

0.97%1.43B

--1.57B

39.13%1.7B

--1.7B

--1.29B

Non current assets

Net PPE

--799.64M

--789.14M

35.59%801.42M

34.41%794.47M

4.51%585.65M

3.99%621.06M

--617.34M

-13.35%591.08M

--591.08M

--560.38M

-Gross PP&E

--799.64M

--789.14M

18.04%1.24B

32.90%1.39B

4.51%585.65M

3.99%621.06M

--617.34M

6.73%1.05B

--1.05B

--560.38M

-Accumulated depreciation

----

4.62%-436.59M

-30.95%-599.44M

----

-52.32%-457.75M

---457.75M

----

Prepaid assets-non current

----

34.47%2.68M

22.16%2.43M

----

41.23%1.99M

--1.99M

----

Total investment

--152.99M

--145.7M

0.00%10K

40.92%91.84M

51.86%99.26M

--99.12M

0.00%10K

--10K

--65.17M

-Other investment

----

0.00%10K

----

0.00%10K

--10K

----

Goodwill and other intangible assets

--91.43M

--77.18M

84.28%67.92M

62.14%59.76M

47.57%54.03M

100.19%48.61M

--39.41M

129.89%36.86M

--36.86M

--36.61M

-Other intangible assets

----

84.28%67.92M

62.14%59.76M

----

129.89%36.86M

--36.86M

----

Deferred tax assets-non current

----

110.29%50.95M

89.02%45.8M

----

30.28%24.23M

--24.23M

----

Other non current assets

----

0.57%175K

----

0.00%174K

--174K

----

Total non current assets

--1.04B

--1.01B

41.08%923.15M

37.95%902.64M

10.47%731.52M

11.95%768.93M

--755.87M

-8.92%654.34M

--654.34M

--662.16M

Total assets

--2.86B

--2.63B

14.00%2.69B

-0.88%2.34B

8.12%2.11B

4.55%2.2B

--2.33B

21.35%2.36B

--2.36B

--1.95B

Liabilities

Current liabilities

Financial liabilities

--98.14M

-19.60%116.32M

-29.94%101.36M

-24.79%90.58M

-20.47%101.39M

--112.93M

-43.11%144.67M

--144.67M

--120.43M

-Current debt and capital lease obligation

--98.14M

-19.60%116.32M

-29.94%101.36M

-24.79%90.58M

-20.47%101.39M

--112.93M

-43.11%144.67M

--144.67M

--120.43M

-Including:Current debt

--98.14M

-16.01%97.32M

-30.46%80.57M

-24.79%90.58M

-20.47%101.39M

--112.93M

-47.85%115.87M

--115.87M

--120.43M

-Including:Current capital Lease obligation

----

-34.05%19M

-27.83%20.79M

----

-10.38%28.81M

--28.81M

----

Payables

--387.4M

--275.06M

8.83%455.61M

12.96%472.9M

-35.06%150.9M

-23.32%249.49M

--191.37M

5.07%418.64M

--418.64M

--232.35M

-accounts payable

--320.55M

--261.25M

45.35%225.93M

19.49%185.75M

18.36%150.9M

6.43%219.86M

--161.73M

-13.65%155.44M

--155.44M

--127.49M

-Total tax payable

--66.85M

--13.81M

-35.09%113.66M

-79.87%35.25M

--0

-75.06%29.63M

--29.64M

155.62%175.1M

--175.1M

--104.86M

-Other payable

----

31.69%116.01M

185.95%251.9M

----

-41.24%88.09M

--88.09M

----

Current provisions

--9.56M

--12.15M

--15.47M

--9.83M

----

--1.09M

----

Pension and other retirement benefit plans

--37.81M

--18.42M

--0

8.03%29.98M

100.26%23.43M

55.85%25.04M

--16.18M

27.23%27.75M

--27.75M

--11.7M

Accrued and deferred income

----

68.78%218.11M

18.03%152.53M

----

-26.49%129.23M

--129.23M

----

Other current liabilities

--409.81M

--380.9M

-12.59%14.38M

-2.77%15.99M

-2.88%294.25M

-21.87%254.69M

--369.52M

404.82%16.45M

--16.45M

--302.98M

Current liabilities

--942.72M

--784.66M

11.29%819.88M

6.22%782.58M

-16.23%559.16M

-20.67%630.6M

--691.09M

-13.69%736.73M

--736.73M

--667.46M

Non current liabilities

Non current financial liabilities

--199.37M

--223.49M

-10.85%292.38M

-38.05%203.19M

-38.04%222.5M

-36.51%249.44M

--293.01M

-30.11%327.96M

--327.96M

--359.11M

-Long term debt and capital lease obligation

--199.37M

--223.49M

-10.85%292.38M

-38.05%203.19M

-38.04%222.5M

-36.51%249.44M

--293.01M

-30.11%327.96M

--327.96M

--359.11M

-Including:Long term debt

--199.37M

--223.49M

10.37%249.28M

-35.67%145.29M

-36.23%159.4M

-36.66%175.19M

--197.63M

-33.91%225.86M

--225.86M

--249.97M

-Including:Long term capital lease obligation

----

-57.79%43.1M

-43.29%57.9M

-42.18%63.1M

-36.16%74.25M

--95.38M

-19.94%102.1M

--102.1M

--109.14M

Long term provisions

--48.02M

--47.94M

39.45%38.69M

29.32%35.88M

29.29%35.86M

29.25%35.84M

--35.4M

0.15%27.75M

--27.75M

--27.74M

Other non current liabilities

--33.72M

--38.42M

-50.00%1K

0.00%2K

0.00%3K

0.00%2K

--2K

0.00%2K

--2K

--3K

Total non current liabilities

--281.11M

--309.85M

-6.93%331.07M

-32.79%239.07M

-33.21%258.36M

-32.18%285.28M

--328.41M

-28.42%355.71M

--355.71M

--386.85M

Total liabilities

--1.22B

--1.09B

5.36%1.15B

-6.48%1.02B

-22.46%817.52M

-24.65%915.88M

--1.02B

-19.11%1.09B

--1.09B

--1.05B

Shareholders'equity

Share capital

--302.76M

0.33%302.22M

0.18%301.77M

206.31%301.71M

--301.51M

220.46%301.24M

--301.24M

--98.5M

-common stock

--302.76M

0.33%302.22M

0.18%301.77M

206.31%301.71M

--301.51M

220.46%301.24M

--301.24M

--98.5M

Additional paid-in capital

--477M

0.21%476.46M

0.11%476.01M

74.51%475.95M

--475.74M

33.02%475.47M

--475.47M

--272.73M

Retained earnings

--851.69M

--759.41M

55.35%756.03M

10.07%535.66M

-2.09%516.21M

-2.09%508.68M

--531.26M

92.95%486.67M

--486.67M

--527.2M

Less: Treasury stock

--107K

46.58%107K

0.00%73K

--73K

-99.94%73K

--73K

----

Total stockholders'equity

--1.63B

--1.54B

21.48%1.53B

3.96%1.31B

44.01%1.29B

44.39%1.29B

--1.31B

113.86%1.26B

--1.26B

--898.43M

Total equity

--1.63B

--1.54B

21.48%1.53B

3.96%1.31B

44.01%1.29B

44.39%1.29B

--1.31B

113.86%1.26B

--1.26B

--898.43M

Currency Unit

JPY

Accounting Standards

NonUS-GAAP

	(Q2)Jun 30, 2024	(Q1)Mar 31, 2024	(FY)Dec 31, 2023	(Q4)Apr 30, 2023	(Q3)Jan 31, 2023	(Q2)Oct 31, 2022	(Q1)Jul 31, 2022	(FY)Apr 30, 2022	(Q4)Apr 30, 2022	(Q3)Jan 31, 2022
Assets
Current assets
Cash, cash equivalents and short term investments	--818.98M	--638.71M	-9.78%862.49M	-28.91%679.54M	16.76%640.77M	12.84%647.89M	--728.59M	66.44%955.95M	--955.95M	--548.78M
-Cash and cash equivalents	--818.98M	--638.71M	-9.78%862.49M	-28.91%679.54M	16.76%640.77M	12.84%647.89M	--728.59M	66.44%955.95M	--955.95M	--548.78M
Receivables	--482.29M	--567.36M	37.61%455.61M	17.30%388.36M	19.30%364.83M	-21.87%390.99M	--433.64M	-5.75%331.09M	--331.09M	--305.81M
-Accounts receivable	--482.29M	--567.36M	37.61%455.61M	17.30%388.36M	19.30%364.83M	-21.87%390.99M	--433.64M	-5.75%331.09M	--331.09M	--305.81M
-Gross accounts receivable	--482.29M	--567.36M	37.61%455.61M	17.30%388.36M	19.30%364.83M	-21.87%390.99M	--433.64M	-5.75%331.09M	--331.09M	--305.81M
Inventory	--305.26M	--262.71M	-11.27%302.48M	-26.03%252.18M	-26.09%267.27M	14.15%297.89M	--328.75M	68.70%340.91M	--340.91M	--361.63M
Prepaid assets	----	----	98.19%122.57M	54.10%95.3M	----	----	----	-14.52%61.84M	--61.84M	----
Other current assets	--204.59M	--152.76M	65.71%19.26M	46.26%17M	43.77%106.91M	14.99%96.45M	--81.07M	-49.12%11.62M	--11.62M	--74.36M
Total current assets	--1.81B	--1.62B	3.58%1.76B	-15.81%1.43B	6.91%1.38B	0.97%1.43B	--1.57B	39.13%1.7B	--1.7B	--1.29B
Non current assets
Net PPE	--799.64M	--789.14M	35.59%801.42M	34.41%794.47M	4.51%585.65M	3.99%621.06M	--617.34M	-13.35%591.08M	--591.08M	--560.38M
-Gross PP&E	--799.64M	--789.14M	18.04%1.24B	32.90%1.39B	4.51%585.65M	3.99%621.06M	--617.34M	6.73%1.05B	--1.05B	--560.38M
-Accumulated depreciation	----	----	4.62%-436.59M	-30.95%-599.44M	----	----	----	-52.32%-457.75M	---457.75M	----
Prepaid assets-non current	----	----	34.47%2.68M	22.16%2.43M	----	----	----	41.23%1.99M	--1.99M	----
Total investment	--152.99M	--145.7M	0.00%10K	0.00%10K	40.92%91.84M	51.86%99.26M	--99.12M	0.00%10K	--10K	--65.17M
-Other investment	----	----	0.00%10K	0.00%10K	----	----	----	0.00%10K	--10K	----
Goodwill and other intangible assets	--91.43M	--77.18M	84.28%67.92M	62.14%59.76M	47.57%54.03M	100.19%48.61M	--39.41M	129.89%36.86M	--36.86M	--36.61M
-Other intangible assets	----	----	84.28%67.92M	62.14%59.76M	----	----	----	129.89%36.86M	--36.86M	----
Deferred tax assets-non current	----	----	110.29%50.95M	89.02%45.8M	----	----	----	30.28%24.23M	--24.23M	----
Other non current assets	----	----	0.57%175K	0.57%175K	----	----	----	0.00%174K	--174K	----
Total non current assets	--1.04B	--1.01B	41.08%923.15M	37.95%902.64M	10.47%731.52M	11.95%768.93M	--755.87M	-8.92%654.34M	--654.34M	--662.16M
Total assets	--2.86B	--2.63B	14.00%2.69B	-0.88%2.34B	8.12%2.11B	4.55%2.2B	--2.33B	21.35%2.36B	--2.36B	--1.95B
Liabilities
Current liabilities
Financial liabilities	--98.14M	--98.14M	-19.60%116.32M	-29.94%101.36M	-24.79%90.58M	-20.47%101.39M	--112.93M	-43.11%144.67M	--144.67M	--120.43M
-Current debt and capital lease obligation	--98.14M	--98.14M	-19.60%116.32M	-29.94%101.36M	-24.79%90.58M	-20.47%101.39M	--112.93M	-43.11%144.67M	--144.67M	--120.43M
-Including:Current debt	--98.14M	--98.14M	-16.01%97.32M	-30.46%80.57M	-24.79%90.58M	-20.47%101.39M	--112.93M	-47.85%115.87M	--115.87M	--120.43M
-Including:Current capital Lease obligation	----	----	-34.05%19M	-27.83%20.79M	----	----	----	-10.38%28.81M	--28.81M	----
Payables	--387.4M	--275.06M	8.83%455.61M	12.96%472.9M	-35.06%150.9M	-23.32%249.49M	--191.37M	5.07%418.64M	--418.64M	--232.35M
-accounts payable	--320.55M	--261.25M	45.35%225.93M	19.49%185.75M	18.36%150.9M	6.43%219.86M	--161.73M	-13.65%155.44M	--155.44M	--127.49M
-Total tax payable	--66.85M	--13.81M	-35.09%113.66M	-79.87%35.25M	--0	-75.06%29.63M	--29.64M	155.62%175.1M	--175.1M	--104.86M
-Other payable	----	----	31.69%116.01M	185.95%251.9M	----	----	----	-41.24%88.09M	--88.09M	----
Current provisions	--9.56M	--12.15M	--15.47M	--9.83M	----	----	--1.09M	----	----	----
Pension and other retirement benefit plans	--37.81M	--18.42M	--0	8.03%29.98M	100.26%23.43M	55.85%25.04M	--16.18M	27.23%27.75M	--27.75M	--11.7M
Accrued and deferred income	----	----	68.78%218.11M	18.03%152.53M	----	----	----	-26.49%129.23M	--129.23M	----
Other current liabilities	--409.81M	--380.9M	-12.59%14.38M	-2.77%15.99M	-2.88%294.25M	-21.87%254.69M	--369.52M	404.82%16.45M	--16.45M	--302.98M
Current liabilities	--942.72M	--784.66M	11.29%819.88M	6.22%782.58M	-16.23%559.16M	-20.67%630.6M	--691.09M	-13.69%736.73M	--736.73M	--667.46M
Non current liabilities
Non current financial liabilities	--199.37M	--223.49M	-10.85%292.38M	-38.05%203.19M	-38.04%222.5M	-36.51%249.44M	--293.01M	-30.11%327.96M	--327.96M	--359.11M
-Long term debt and capital lease obligation	--199.37M	--223.49M	-10.85%292.38M	-38.05%203.19M	-38.04%222.5M	-36.51%249.44M	--293.01M	-30.11%327.96M	--327.96M	--359.11M
-Including:Long term debt	--199.37M	--223.49M	10.37%249.28M	-35.67%145.29M	-36.23%159.4M	-36.66%175.19M	--197.63M	-33.91%225.86M	--225.86M	--249.97M
-Including:Long term capital lease obligation	----	----	-57.79%43.1M	-43.29%57.9M	-42.18%63.1M	-36.16%74.25M	--95.38M	-19.94%102.1M	--102.1M	--109.14M
Long term provisions	--48.02M	--47.94M	39.45%38.69M	29.32%35.88M	29.29%35.86M	29.25%35.84M	--35.4M	0.15%27.75M	--27.75M	--27.74M
Other non current liabilities	--33.72M	--38.42M	-50.00%1K	0.00%2K	0.00%3K	0.00%2K	--2K	0.00%2K	--2K	--3K
Total non current liabilities	--281.11M	--309.85M	-6.93%331.07M	-32.79%239.07M	-33.21%258.36M	-32.18%285.28M	--328.41M	-28.42%355.71M	--355.71M	--386.85M
Total liabilities	--1.22B	--1.09B	5.36%1.15B	-6.48%1.02B	-22.46%817.52M	-24.65%915.88M	--1.02B	-19.11%1.09B	--1.09B	--1.05B
Shareholders'equity
Share capital	--302.76M	--302.76M	0.33%302.22M	0.18%301.77M	206.31%301.71M	206.31%301.71M	--301.51M	220.46%301.24M	--301.24M	--98.5M
-common stock	--302.76M	--302.76M	0.33%302.22M	0.18%301.77M	206.31%301.71M	206.31%301.71M	--301.51M	220.46%301.24M	--301.24M	--98.5M
Additional paid-in capital	--477M	--477M	0.21%476.46M	0.11%476.01M	74.51%475.95M	74.51%475.95M	--475.74M	33.02%475.47M	--475.47M	--272.73M
Retained earnings	--851.69M	--759.41M	55.35%756.03M	10.07%535.66M	-2.09%516.21M	-2.09%508.68M	--531.26M	92.95%486.67M	--486.67M	--527.2M
Less: Treasury stock	--107K	--107K	46.58%107K	0.00%73K	--73K	--73K	--73K	-99.94%73K	--73K	----
Total stockholders'equity	--1.63B	--1.54B	21.48%1.53B	3.96%1.31B	44.01%1.29B	44.39%1.29B	--1.31B	113.86%1.26B	--1.26B	--898.43M
Total equity	--1.63B	--1.54B	21.48%1.53B	3.96%1.31B	44.01%1.29B	44.39%1.29B	--1.31B	113.86%1.26B	--1.26B	--898.43M
Currency Unit	JPY	JPY	JPY	JPY	JPY	JPY	JPY	JPY	JPY	JPY
Accounting Standards	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List

Overall

No Data