← Back to Profile Company Fact Sheet

譬ェ蠑丈シ夂、セ�シュ�シオ�シウ�シ」�シ。�シエ縲€�シァ�シイ�シッ�シオ�シー

195A 株式会社MUSCAT GROUP
Software - Infrastructure · TSE
PRICE: ¥674 · MKT CAP: ¥2.0B · P/E: · P/B: 2.12x · DIV YIELD: 0.0%
PRICE — 5Y
Characteristics & Business Summary
MUSCAT GROUP Inc. provides marketing support services using SNS data analysis tools in Japan. It company develops and operates community data management tool CCXcloud, a platform for managing and analysis of community data from market research. The company...
Income Statement Highlights (¥ Million, except EPS/DPS in ¥)
Fiscal Period FY 2023 FY 2024 FY 2025 Forecast
Net Sales 2,375 2,987 4,130 6,602
Operating Profit 88 88 -399 50
Ordinary Profit 90 95 -451
Net Profit 110 113 -369
EPS ¥40 ¥38 ¥-124
DPS ¥0 ¥0 ¥0
Balance Sheet & Valuation Highlights
Total Assets ¥6B
Net Assets (Equity) ¥1B
Equity Ratio 19.2%
ROE (Return on Equity) -32.3%
Cash & Equivalents ¥1B
Interest-Bearing Debt ¥3B
Capital Expenditure (CapEx) ¥0B
Depreciation & Amort. ¥0B
Major Shareholders
  • 1. 大久保 遼 35.6%
  • 2. 株式会社丸井グループ 3.1%
  • 3. GMOメイクショップ株式会社 2.9%
  • 4. 森岡 祐平 2.5%
  • 5. GMOベンチャー通信スタートアップ支援株式会社 2.4%
  • 6. シニフィアン・アントレプレナーズファンド投資事業有限責任組合 1.9%
  • 7. Rakuten Securities, Inc. 1.9%
  • 8. 株式会社クボタヤス 1.8%
  • 9. SBI Securities Co., Ltd. 1.7%
  • 10. BNY GCM CLIENT ACCOUNT JPRD AC ISG(常任代理人 株式会社三菱UFJ銀行) 1.5%
Activist Activity
ULTIMATE CLASSIC INVESTMENT LLC 10.94%
2026-04-06 · correction
ULTIMATE CLASSIC INVESTMENT LLC 11.03%
2026-04-03 · initial_5pct
Ryo Okubo 36.84%
2025-08-14 · change
Ryo Okubo 37.46%
2025-08-14 · correction
GMO Venture Tsushin Startup Support Co.,Ltd. 5.38%
2024-06-25 · initial_5pct
Historical Per-Share Data & Valuation Ratios
Per Share Metric FY 2023 FY 2024 FY 2025 Forecast
Revenues per share ¥867 ¥1,006 ¥1,391
FCF/Share ¥32 ¥-147 ¥-231
EPS ¥40 ¥38 ¥-124
DPS ¥0 ¥0 ¥0
Capital Spending per share ¥2 ¥9 ¥3
Book Value per share ¥274 ¥392 ¥385
Common Shares Outstanding 3M 3M
Financial Aggregates & Margins
Financial Aggregate FY 2023 FY 2024 FY 2025 Forecast
Revenues (Net Sales) ¥2B ¥3B ¥4B ¥7B
Operating Margin (%) 3.7% 2.9% -9.7% 0.8%
Net Profit (owners) ¥0B ¥0B ¥-0B
Net Profit Margin (%) 4.6% 3.8% -8.9%
Working Capital ¥0B ¥-1B ¥-2B
Total Debt (Interest-bearing) ¥1B ¥2B ¥3B
Net Worth (Common Equity) ¥1B ¥1B ¥1B
Return on Total Assets (ROA) 6.1% 3.2% -6.5%
Return on Common Equity (ROE) 14.6% 9.7% -32.3%
Business Summary & Analysis
MUSCAT GROUP Inc. provides marketing support services using SNS data analysis tools in Japan. It company develops and operates community data management tool CCXcloud, a platform for managing and analysis of community data from market research. The company...
Capital Strategy Targets
No active capital policy disclosure records found.
Tokyo Intelligence Filings System · Company Fact Sheet Generative Extraction Layer (Sonnet/Haiku) · Date: 2026-06-13