GoAI
Get started
WILLTEC Co., Ltd. logo

WILLTEC Co., Ltd.

7087.T

JPXIndustrialsSpecialty Business Services

Open in GoAI

Latest quote

¥1,405

+¥15.00 · +1.08%

Aug 24, 3:30 PM JST

7087.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

WILLTEC Co.,Ltd. provides contracted manufacturing services in Japan and internationally. The company operates through Manufacturing Support Business; Construction Support Business; IT Support Business; EMS business; and Other segment. It provides temporary engineer staffing, contract manufacturing, and engineer education services; manufacturing equipment services; after-sales services, such as repair, maintenance, assembly, inspection, parts management, and contact center; robot related services; and human resource consulting and website services, as well as operates franchising of Japanese language schools. It also offers sales, installation, repair, and maintenance of solar power generation systems, storage batteries, EV chargers, and call center operations services. The company was incorporated in 1992 and is headquartered in Osaka, Japan.

Industry
Specialty Business Services
Sector
Industrials
Headquarters
JP
CEO
Taisuke Uehara
Listed since
Mar 6, 2020
Employees
4,744

Market position

Day range

Current ¥1,405

52-week range

Current ¥1,405

Open
¥1,391
Previous close
¥1,390
Volume
8.8K
4.04× average
Average volume
2.18K
Average daily volume
Market cap
8.89B JPY
Beta
0.54
Market reference 1
50-day average
¥1,343.74
+4.56% above average
200-day average
¥1,324.2
+6.10% above average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
4.49B JPY
P/E (TTM)
8.07×
P/B (TTM)
1.03×
P/S (TTM)
0.19×
EV / EBITDA
2.72×
Earnings yield
10.84%
Free cash flow yield
5.57%
Dividend yield
3.06%

Profitability & efficiency

Gross margin
20.41%
Operating margin
3.56%
Net margin
2.36%
Return on equity
10.34%
Return on assets
4.66%
Return on invested capital
7.52%

Financial health

Debt / equity
0.22×
Current ratio
2.06×
Altman Z-score
4.04
Piotroski F-score
5 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends22%14%7%-1%Gross margin, FY2021: 12.99%Gross margin, FY2022: 14.09%Gross margin, FY2023: 14.02%Gross margin, FY2024: 19.00%Gross margin, FY2025: 19.89%Operating margin, FY2021: 1.28%Operating margin, FY2022: 2.99%Operating margin, FY2023: 0.92%Operating margin, FY2024: 2.51%Operating margin, FY2025: 2.90%Net margin, FY2021: 0.97%Net margin, FY2022: 1.97%Net margin, FY2023: 1.87%Net margin, FY2024: 1.59%Net margin, FY2025: 1.95%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 12.99%. Gross margin FY2022 14.09%. Gross margin FY2023 14.02%. Gross margin FY2024 19.00%. Gross margin FY2025 19.89%. Operating margin FY2021 1.28%. Operating margin FY2022 2.99%. Operating margin FY2023 0.92%. Operating margin FY2024 2.51%. Operating margin FY2025 2.90%. Net margin FY2021 0.97%. Net margin FY2022 1.97%. Net margin FY2023 1.87%. Net margin FY2024 1.59%. Net margin FY2025 1.95%.

Income trends

Revenue

45.94B JPY+3.05%

Operating income

1.33B JPY+18.84%

Net income

897M JPY+26.34%
Income trends across reported periods50.5B JPY32.24B JPY13.99B JPY−4.27B JPYRevenue, FY2021: 29.97B JPYRevenue, FY2022: 33.23B JPYRevenue, FY2023: 35.7B JPYRevenue, FY2024: 44.58B JPYRevenue, FY2025: 45.94B JPYOperating income, FY2021: 385M JPYOperating income, FY2022: 995M JPYOperating income, FY2023: 328M JPYOperating income, FY2024: 1.12B JPYOperating income, FY2025: 1.33B JPYNet income, FY2021: 292M JPYNet income, FY2022: 656M JPYNet income, FY2023: 666M JPYNet income, FY2024: 710M JPYNet income, FY2025: 897M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 29.97B JPY. Revenue FY2022 33.23B JPY. Revenue FY2023 35.7B JPY. Revenue FY2024 44.58B JPY. Revenue FY2025 45.94B JPY. Operating income FY2021 385M JPY. Operating income FY2022 995M JPY. Operating income FY2023 328M JPY. Operating income FY2024 1.12B JPY. Operating income FY2025 1.33B JPY. Net income FY2021 292M JPY. Net income FY2022 656M JPY. Net income FY2023 666M JPY. Net income FY2024 710M JPY. Net income FY2025 897M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue45.94B JPY44.58B JPY35.7B JPY33.23B JPY29.97B JPY
Cost of goods sold36.8B JPY36.11B JPY30.69B JPY28.55B JPY26.08B JPY
Gross profit9.14B JPY8.47B JPY5.01B JPY4.68B JPY3.89B JPY
Research and development—12M JPY24M JPY—2M JPY
Selling, general, and administrative7.8B JPY7.41B JPY4.65B JPY3.69B JPY3.51B JPY
Operating expenses7.8B JPY7.35B JPY4.68B JPY3.69B JPY3.51B JPY
Interest income8M JPY2M JPY———
Interest expense17M JPY9M JPY3M JPY2M JPY2M JPY
Depreciation and amortization320M JPY254M JPY219M JPY214M JPY191M JPY
Operating income1.33B JPY1.12B JPY328M JPY995M JPY385M JPY
Net income897M JPY710M JPY666M JPY656M JPY292M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
20.38

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates74.1442.7611.39-19.99Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 12, 2024: actual 52.12, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 12, 2025: actual 65.39, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 13, 2025: actual 17.5, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 12, 2025: actual -13.5, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 12, 2025: actual 29.36, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 10, 2026: actual 57.32, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 67.65, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 12, 2026: actual 20.38, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates12.52B11.75B10.99B10.22BQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 12, 2024: actual 11.11B JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 12, 2025: actual 11.82B JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 13, 2025: actual 11.16B JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 12, 2025: actual 10.7B JPY, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 12, 2025: actual 11.18B JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 10, 2026: actual 12.01B JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 12.04B JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 12, 2026: actual 11.86B JPY, estimate —, surprise —, Comparison unavailable.

Corporate actions

Annual dividends per share

Cash distributions grouped by calendar year; partial years are marked.

¥40.00

2025 complete year+66.7% since 2021

2026 partial: ¥23.00

* Partial calendar year in the available dividend history.

Corporate action history

DividendUpcoming

Ex-dividend Sep 29, 2026

¥21.50

Semi-Annual

Record Sep 30, 2026 · Payment Sep 29, 2026

DividendUpcoming

Ex-dividend Mar 30, 2027

¥21.50

Semi-Annual

Record Mar 31, 2027 · Payment Mar 30, 2027

Dividend

Ex-dividend Mar 30, 2026

¥23.00

Semi-Annual

Record Mar 31, 2026 · Payment Jun 29, 2026

Dividend

Ex-dividend Sep 29, 2025

¥20.00

Semi-Annual

Record Sep 30, 2025 · Payment Dec 1, 2025

Dividend

Ex-dividend Mar 28, 2025

¥20.00

Semi-Annual

Record Mar 31, 2025 · Payment Jun 27, 2025

Dividend

Ex-dividend Sep 27, 2024

¥20.00

Semi-Annual

Record Sep 30, 2024 · Payment Dec 2, 2024

7087.T peers

Hitachi, Ltd. logo

6501.T

Hitachi, Ltd.

¥5,266

+1.35%

Recruit Holdings Co., Ltd. logo

6098.T

Recruit Holdings Co., Ltd.

¥16,515

+3.87%

Mitsubishi Corporation logo

8058.T

Mitsubishi Corporation

¥4,793

-0.02%

ITOCHU Corporation logo

8001.T

ITOCHU Corporation

¥2,117.5

+1.80%

Mitsui & Co., Ltd. logo

8031.T

Mitsui & Co., Ltd.

¥4,954

+1.12%

Mitsubishi Heavy Industries, Ltd. logo

7011.T

Mitsubishi Heavy Industries, Ltd.

¥3,955

+0.58%

Continue in GoAI

Research 7087.T

research.disclaimer