IMAGE MAGIC Inc. logo

IMAGE MAGIC Inc.

7793.T

JPXIndustrialsSpecialty Business Services

Latest quote

¥1,547

+¥19.00 · +1.24%

Aug 24, 2:22 PM JST

7793.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Established in Tokyo in 1995, IMAGE MAGIC Inc. specializes in providing custom, on-demand printing services for a diverse array of products across Japan. The company offers a comprehensive suite of ordering platforms, including "Maker Town," a cloud-based e-commerce solution tailored for on-demand items, along with customizable OEM services featuring integrated design and management tools. They also supply dedicated tools for both business-to-business and direct-to-consumer manufacturing of unique products. To facilitate seamless workflows, IMAGE MAGIC delivers various integration systems. These encompass APIs for image submission and design, utilities for link generation, a cloud ordering tool, and XML collaboration features, all designed to streamline product creation. Beyond software, the company provides an extensive range of specialized hardware. This includes on-demand transfer and garment printers, rotary UV and LED printers, pretreatment machines, DAS systems, and diverse automated machinery for folding, packing, compression, bagging, and sorting (such as 9-mouth and 5-mouth models) to enhance production and dispatch efficiency. Additionally, IMAGE MAGIC's operations extend to the entertainment goods market, the provision of sign, display, and decoration products, and comprehensive on-demand apparel solutions, all underpinned by their advanced print cooperation systems.

Industry
Specialty Business Services
Sector
Industrials
Headquarters
JP
CEO
Makoto Yamakawa
Listed since
Mar 3, 2022
Employees
224

Market position

Day range

Current ¥1,547

52-week range

Current ¥1,547

Open
¥1,550
Previous close
¥1,528
Volume
500
0.17× average
Average volume
2.89K
Average daily volume
Market cap
3.84B JPY
Beta
1.29
Market reference 1
50-day average
¥1,385.82
+11.63% above average
200-day average
¥1,552.01
-0.32% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
2.51B JPY
EV / EBITDA
3.03×
Earnings yield
9.40%
Free cash flow yield
12.83%

Profitability & efficiency

Return on equity
16.05%
Return on assets
9.40%
Return on invested capital
18.41%

Financial health

Current ratio
1.75×

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends44%29%13%-3%Gross margin, FY2021: 34.07%Gross margin, FY2022: 32.02%Gross margin, FY2023: 35.74%Gross margin, FY2024: 38.11%Gross margin, FY2025: 40.36%Operating margin, FY2021: 6.23%Operating margin, FY2022: 1.31%Operating margin, FY2023: 5.86%Operating margin, FY2024: 5.65%Operating margin, FY2025: 5.93%Net margin, FY2021: 4.79%Net margin, FY2022: 0.93%Net margin, FY2023: 3.93%Net margin, FY2024: 3.32%Net margin, FY2025: 3.51%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 34.07%. Gross margin FY2022 32.02%. Gross margin FY2023 35.74%. Gross margin FY2024 38.11%. Gross margin FY2025 40.36%. Operating margin FY2021 6.23%. Operating margin FY2022 1.31%. Operating margin FY2023 5.86%. Operating margin FY2024 5.65%. Operating margin FY2025 5.93%. Net margin FY2021 4.79%. Net margin FY2022 0.93%. Net margin FY2023 3.93%. Net margin FY2024 3.32%. Net margin FY2025 3.51%.

Income trends

Revenue

9.4B JPY+21.05%

Operating income

557.3M JPY+26.95%

Net income

329.88M JPY+27.86%
Income trends across reported periods10.34B JPY6.6B JPY2.85B JPY−886.31M JPYRevenue, FY2021: 4.9B JPYRevenue, FY2022: 5.29B JPYRevenue, FY2023: 6.13B JPYRevenue, FY2024: 7.77B JPYRevenue, FY2025: 9.4B JPYOperating income, FY2021: 305.29M JPYOperating income, FY2022: 69.48M JPYOperating income, FY2023: 359.67M JPYOperating income, FY2024: 439M JPYOperating income, FY2025: 557.3M JPYNet income, FY2021: 234.44M JPYNet income, FY2022: 48.99M JPYNet income, FY2023: 241.33M JPYNet income, FY2024: 258M JPYNet income, FY2025: 329.88M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 4.9B JPY. Revenue FY2022 5.29B JPY. Revenue FY2023 6.13B JPY. Revenue FY2024 7.77B JPY. Revenue FY2025 9.4B JPY. Operating income FY2021 305.29M JPY. Operating income FY2022 69.48M JPY. Operating income FY2023 359.67M JPY. Operating income FY2024 439M JPY. Operating income FY2025 557.3M JPY. Net income FY2021 234.44M JPY. Net income FY2022 48.99M JPY. Net income FY2023 241.33M JPY. Net income FY2024 258M JPY. Net income FY2025 329.88M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue9.4B JPY7.77B JPY6.13B JPY5.29B JPY4.9B JPY
Cost of goods sold5.61B JPY4.81B JPY3.94B JPY3.6B JPY3.23B JPY
Gross profit3.79B JPY2.96B JPY2.19B JPY1.69B JPY1.67B JPY
Research and development57M JPY14M JPY
Selling, general, and administrative3.24B JPY2.52B JPY1.78B JPY1.35B JPY
Operating expenses3.24B JPY2.52B JPY1.83B JPY1.62B JPY1.36B JPY
Interest income1.03M JPY3M JPY5K JPY
Interest expense2.38M JPY3M JPY3.43M JPY3.73M JPY5.42M JPY
Depreciation and amortization269.21M JPY196M JPY199.5M JPY192.07M JPY171.24M JPY
Operating income557.3M JPY439M JPY359.67M JPY69.48M JPY305.29M JPY
Net income329.88M JPY258M JPY241.33M JPY48.99M JPY234.44M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-10.14

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates67.3139.5811.85-15.88Q2 '23Q4 '23Q3 '24Q4 '24Q1 '25Q2 '25
Q2 2023, reported Jun 14, 2023: actual 8.22, estimate —, surprise —, Comparison unavailable. Q4 2023, reported Dec 15, 2023: actual 36.06, estimate —, surprise —, Comparison unavailable. Q3 2024, reported Aug 14, 2024: actual 34.48, estimate —, surprise —, Comparison unavailable. Q4 2024, reported Nov 14, 2024: actual 61.57, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 3.17, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual -10.14, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates2.29B1.94B1.58B1.23BQ2 '23Q4 '23Q3 '24Q4 '24Q1 '25Q2 '25
Q2 2023, reported Jun 14, 2023: actual 1.32B JPY, estimate —, surprise —, Comparison unavailable. Q4 2023, reported Dec 15, 2023: actual 1.7B JPY, estimate —, surprise —, Comparison unavailable. Q3 2024, reported Aug 14, 2024: actual 1.87B JPY, estimate —, surprise —, Comparison unavailable. Q4 2024, reported Nov 14, 2024: actual 2.2B JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 2.18B JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual 1.86B JPY, estimate —, surprise —, Comparison unavailable.

Corporate actions

Annual dividends per share

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

¥32.00

2025 complete year+6.7% since 2024

Corporate action history

DividendUpcoming

Ex-dividend Dec 29, 2026

¥35.00

Annual

Record Dec 31, 2026 · Payment Dec 29, 2026

Dividend

Ex-dividend Dec 29, 2025

¥32.00

Annual

Record Dec 31, 2025 · Payment Mar 13, 2026

Dividend

Ex-dividend Dec 27, 2024

¥30.00

Annual

Record Dec 31, 2024 · Payment Mar 14, 2025

7793.T peers

Continue in GoAI

Research 7793.T

research.disclaimer