GoAI
Get started
Manabi-Aid Co. Ltd. logo

Manabi-Aid Co. Ltd.

184A.T

JPXConsumer DefensiveEducation & Training Services

Open in GoAI

Latest quote

¥324

+¥8.00 · +2.53%

Aug 24, 3:30 PM JST

184A.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Manabi-Aid Co. Ltd. operates within the education sector, specializing in the design, development, and delivery of online learning solutions. The company also provides advisory services to academic institutions and oversees the management of preparatory cram schools. Shuichi Hiromasa founded the Tokyo, Japan-based firm on May 11, 2015.

Industry
Education & Training Services
Sector
Consumer Defensive
Headquarters
JP
CEO
Hiromasa Shuichi
Listed since
May 28, 2024
Employees
33

Market position

Day range

Current ¥324

52-week range

Current ¥324

Open
¥318
Previous close
¥316
Volume
2.6K
0.23× average
Average volume
11.55K
Average daily volume
Market cap
1.11B JPY
Beta
0.32
Market reference 1
50-day average
¥316.3
+2.43% above average
200-day average
¥382.58
-15.31% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
682.33M JPY
P/E (TTM)
-5.66×
P/B (TTM)
2.12×
P/S (TTM)
3.02×
EV / EBITDA
-4.18×
Earnings yield
-15.93%
Free cash flow yield
-9.83%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
43.09%
Operating margin
-46.91%
Net margin
-48.93%
Return on equity
-33.39%
Return on assets
-28.94%
Return on invested capital
-30.28%

Financial health

Debt / equity
0.03×
Current ratio
8.09×

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends94%20%-54%-128%Gross margin, FY2022: 66.98%Gross margin, FY2023: 75.34%Gross margin, FY2024: 67.34%Gross margin, FY2025: 30.61%Gross margin, FY2026: 43.09%Operating margin, FY2022: -16.39%Operating margin, FY2023: 22.24%Operating margin, FY2024: 23.30%Operating margin, FY2025: -102.43%Operating margin, FY2026: -46.91%Net margin, FY2022: -20.73%Net margin, FY2023: 18.60%Net margin, FY2024: 18.83%Net margin, FY2025: -109.70%Net margin, FY2026: -48.93%FY2022FY2023FY2024FY2025FY2026
Gross margin FY2022 66.98%. Gross margin FY2023 75.34%. Gross margin FY2024 67.34%. Gross margin FY2025 30.61%. Gross margin FY2026 43.09%. Operating margin FY2022 -16.39%. Operating margin FY2023 22.24%. Operating margin FY2024 23.30%. Operating margin FY2025 -102.43%. Operating margin FY2026 -46.91%. Net margin FY2022 -20.73%. Net margin FY2023 18.60%. Net margin FY2024 18.83%. Net margin FY2025 -109.70%. Net margin FY2026 -48.93%.

Income trends

Revenue

366.07M JPY+26.27%

Operating income

−171.74M JPY+42.16%

Net income

−179.13M JPY+43.68%
Income trends across reported periods723.4M JPY344.69M JPY−34.01M JPY−412.71M JPYRevenue, FY2022: 290.46M JPYRevenue, FY2023: 501.33M JPYRevenue, FY2024: 628.72M JPYRevenue, FY2025: 289.91M JPYRevenue, FY2026: 366.07M JPYOperating income, FY2022: −47.6M JPYOperating income, FY2023: 111.5M JPYOperating income, FY2024: 146.49M JPYOperating income, FY2025: −296.95M JPYOperating income, FY2026: −171.74M JPYNet income, FY2022: −60.2M JPYNet income, FY2023: 93.27M JPYNet income, FY2024: 118.4M JPYNet income, FY2025: −318.04M JPYNet income, FY2026: −179.13M JPYFY2022FY2023FY2024FY2025FY2026
Revenue FY2022 290.46M JPY. Revenue FY2023 501.33M JPY. Revenue FY2024 628.72M JPY. Revenue FY2025 289.91M JPY. Revenue FY2026 366.07M JPY. Operating income FY2022 −47.6M JPY. Operating income FY2023 111.5M JPY. Operating income FY2024 146.49M JPY. Operating income FY2025 −296.95M JPY. Operating income FY2026 −171.74M JPY. Net income FY2022 −60.2M JPY. Net income FY2023 93.27M JPY. Net income FY2024 118.4M JPY. Net income FY2025 −318.04M JPY. Net income FY2026 −179.13M JPY.
Metric (JPY)FY2026FY2025FY2024FY2023FY2022
Revenue366.07M JPY289.91M JPY628.72M JPY501.33M JPY290.46M JPY
Cost of goods sold208.34M JPY201.18M JPY205.36M JPY123.65M JPY95.9M JPY
Gross profit157.73M JPY88.73M JPY423.36M JPY377.68M JPY194.56M JPY
Selling, general, and administrative329.47M JPY385.79M JPY277.02M JPY266.26M JPY242.3M JPY
Operating expenses329.47M JPY385.68M JPY276.87M JPY266.18M JPY242.16M JPY
Interest income751K JPY127K JPY1K JPY1K JPY1K JPY
Interest expense382K JPY574K JPY903K JPY1.07M JPY319K JPY
Depreciation and amortization8.46M JPY11.51M JPY6.68M JPY6.73M JPY6.62M JPY
Operating income−171.74M JPY−296.95M JPY146.49M JPY111.5M JPY−47.6M JPY
Net income−179.13M JPY−318.04M JPY118.4M JPY93.27M JPY−60.2M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest fiscal-year EPS
-54.81
FY2026
Latest fiscal-year revenue
366.07M JPY
FY2026 · +26.27% year over year

Annual EPS trend

Reported history and fiscal-year consensus

ReportedConsensus forecast
Annual EPS trend71.98-5.26-82.49-159.73FY22FY23FY24FY25FY26

Annual revenue trend

Reported history and fiscal-year consensus

ReportedConsensus forecast
Annual revenue trend662.6M527.08M391.55M256.03MFY22FY23FY24FY25FY26

184A.T peers

Japan Tobacco Inc. logo

2914.T

Japan Tobacco Inc.

¥6,890

-1.29%

Ajinomoto Co., Inc. logo

2802.T

Ajinomoto Co., Inc.

¥5,370

-0.48%

Seven & i Holdings Co., Ltd. logo

3382.T

Seven & i Holdings Co., Ltd.

¥2,045

+0.71%

Kao Corporation logo

4452.T

Kao Corporation

¥3,567

+0.31%

Asahi Group Holdings, Ltd. logo

2502.T

Asahi Group Holdings, Ltd.

¥1,672

-0.51%

Kirin Holdings Company, Limited logo

2503.T

Kirin Holdings Company, Limited

¥3,053

+0.49%

Continue in GoAI

Research 184A.T

research.disclaimer