GoAI
Get started
INCLUSIVE Inc. logo

INCLUSIVE Inc.

7078.T

JPXCommunication ServicesAdvertising Agencies

Open in GoAI

Latest quote

¥345

−¥6.00 · -1.71%

Aug 24, 2:20 PM JSTData delayed

7078.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Established in 2007 and headquartered in Tokyo, Japan, INCLUSIVE Inc. offers a wide range of services centered around web media. The company manages online platforms and assists businesses in Japan with their revenue generation strategies. Its expertise also includes developing advertising and promotional plans, implementing solutions based on advanced ad technology, and providing extensive consulting for media growth and brand positioning. Furthermore, INCLUSIVE Inc. participates in the food sector.

Industry
Advertising Agencies
Sector
Communication Services
Headquarters
JP
CEO
Miki Kimura
Listed since
Dec 20, 2019
Employees
161

Market position

Day range

Current ¥345

52-week range

Current ¥345

Open
¥351
Previous close
¥351
Volume
19K
0.98× average
Average volume
19.48K
Average daily volume
Market cap
3.47B JPY
Beta
0.76
Market reference 1
50-day average
¥347.94
-0.84% below average
200-day average
¥378.53
-8.86% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
2.59B JPY
P/E (TTM)
-34.26×
P/B (TTM)
2.23×
P/S (TTM)
0.76×
EV / EBITDA
-7.41×
Earnings yield
-4.52%
Free cash flow yield
-6.53%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
38.46%
Operating margin
-7.65%
Net margin
-2.23%
Return on equity
-10.74%
Return on assets
-5.15%
Return on invested capital
-14.76%

Financial health

Debt / equity
0.45×
Current ratio
2.83×
Altman Z-score
2.92
Piotroski F-score
3 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends54%26%-1%-29%Gross margin, FY2021: 46.84%Gross margin, FY2022: 39.94%Gross margin, FY2023: 41.46%Gross margin, FY2024: 38.61%Gross margin, FY2025: 37.69%Operating margin, FY2021: -2.55%Operating margin, FY2022: -7.38%Operating margin, FY2023: -1.77%Operating margin, FY2024: -7.51%Operating margin, FY2025: -9.06%Net margin, FY2021: -6.65%Net margin, FY2022: -18.13%Net margin, FY2023: 5.85%Net margin, FY2024: -21.93%Net margin, FY2025: -3.80%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 46.84%. Gross margin FY2022 39.94%. Gross margin FY2023 41.46%. Gross margin FY2024 38.61%. Gross margin FY2025 37.69%. Operating margin FY2021 -2.55%. Operating margin FY2022 -7.38%. Operating margin FY2023 -1.77%. Operating margin FY2024 -7.51%. Operating margin FY2025 -9.06%. Net margin FY2021 -6.65%. Net margin FY2022 -18.13%. Net margin FY2023 5.85%. Net margin FY2024 -21.93%. Net margin FY2025 -3.80%.

Income trends

Revenue

4.57B JPY-6.70%

Operating income

−413.77M JPY-12.56%

Net income

−173.65M JPY+83.83%
Income trends across reported periods6B JPY3.43B JPY856.07M JPY−1.72B JPYRevenue, FY2021: 1.74B JPYRevenue, FY2022: 4.8B JPYRevenue, FY2023: 5.36B JPYRevenue, FY2024: 4.9B JPYRevenue, FY2025: 4.57B JPYOperating income, FY2021: −44.56M JPYOperating income, FY2022: −354.5M JPYOperating income, FY2023: −94.83M JPYOperating income, FY2024: −367.6M JPYOperating income, FY2025: −413.77M JPYNet income, FY2021: −115.9M JPYNet income, FY2022: −871.22M JPYNet income, FY2023: 313.57M JPYNet income, FY2024: −1.07B JPYNet income, FY2025: −173.65M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 1.74B JPY. Revenue FY2022 4.8B JPY. Revenue FY2023 5.36B JPY. Revenue FY2024 4.9B JPY. Revenue FY2025 4.57B JPY. Operating income FY2021 −44.56M JPY. Operating income FY2022 −354.5M JPY. Operating income FY2023 −94.83M JPY. Operating income FY2024 −367.6M JPY. Operating income FY2025 −413.77M JPY. Net income FY2021 −115.9M JPY. Net income FY2022 −871.22M JPY. Net income FY2023 313.57M JPY. Net income FY2024 −1.07B JPY. Net income FY2025 −173.65M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue4.57B JPY4.9B JPY5.36B JPY4.8B JPY1.74B JPY
Cost of goods sold2.85B JPY3.01B JPY3.14B JPY2.89B JPY927.08M JPY
Gross profit1.72B JPY1.89B JPY2.22B JPY1.92B JPY816.8M JPY
Selling, general, and administrative2.14B JPY2.26B JPY2.32B JPY2.27B JPY861.35M JPY
Operating expenses2.14B JPY2.26B JPY2.32B JPY2.27B JPY861.35M JPY
Interest income4.12M JPY————
Interest expense6.96M JPY7.01M JPY7.68M JPY7.24M JPY3.5M JPY
Depreciation and amortization63.62M JPY234.05M JPY258.68M JPY308.07M JPY100.4M JPY
Operating income−413.77M JPY−367.6M JPY−94.83M JPY−354.5M JPY−44.56M JPY
Net income−173.65M JPY−1.07B JPY313.57M JPY−871.22M JPY−115.9M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-6.93

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates15.17-24.8-64.77-104.74Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 14, 2024: actual 0.9, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 13, 2025: actual -8.9, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 14, 2025: actual -96.47, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 13, 2025: actual -14.14, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual -9.89, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual -0.14, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 14, 2026: actual 6.9, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 13, 2026: actual -6.93, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates1.76B1.46B1.15B848.24MQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 14, 2024: actual 1.09B JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 13, 2025: actual 1.03B JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 14, 2025: actual 1.62B JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 13, 2025: actual 1.04B JPY, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual 916M JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 924M JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 14, 2026: actual 1.69B JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 13, 2026: actual 1.01B JPY, estimate —, surprise —, Comparison unavailable.

7078.T peers

SoftBank Group Corp. logo

9984.T

SoftBank Group Corp.

¥5,021

-4.45%

NTT, Inc. logo

9432.T

NTT, Inc.

¥166.6

+0.30%

SoftBank Corp. logo

9434.T

SoftBank Corp.

¥235.5

+0.73%

KDDI Corporation logo

9433.T

KDDI Corporation

¥2,875.5

-1.37%

Toho Co., Ltd. logo

9602.T

Toho Co., Ltd.

¥1,570.5

+1.75%

Dentsu Group Inc. logo

4324.T

Dentsu Group Inc.

¥3,610

+2.59%

Continue in GoAI

Research 7078.T

research.disclaimer