Mynet Inc.

3928 株式会社マイネット

Electronic Gaming & Multimedia · Standard · TSE: Disclosed

PRICE: ¥234 · MKT CAP: ¥2.0B · P/E: 8.7x · P/B: 1.32x · DIV YIELD: 0.0%

PRICE — 5Y

Characteristics & Business Summary

Mynet Inc. operates in the gaming business and other industries in Japan. The company operates through Game and Cross-Industry segments. Its Game segment offers new and secondary area games and the Sports DX Area. The Cross-Industry segment includes B2B...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	10,571	10,543	8,718	8,846	7,478
Operating Profit	578	-399	169	428	374
Ordinary Profit	546	-420	125	375	308
Net Profit	229	-1,633	143	246	228
EPS	¥26	¥-194	¥17	¥29	¥27
DPS	¥6	¥6	¥0	¥0	¥0

Balance Sheet & Valuation Highlights

Total Assets ¥5B

Net Assets (Equity) ¥2B

Equity Ratio 32.4%

ROE (Return on Equity) 15.3%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥2B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 上原仁 14.5%
2. SBI SECURITIES Co., Ltd. 5.0%
3. Rakuten Securities, Inc. 5.0%
4. 西村裕二 2.7%
5. 株式会社セガ 2.6%
6. 笠原健治 2.4%
7. 三菱UFJeスマート証券株式会社 1.6%
8. 山下良久 1.3%
9. 中辻哲朗 1.2%
10. 籔谷直樹 1.2%

Activist Activity

Hitoshi Uehara 14.38%

2025-12-12 · change

Hitoshi Uehara 14.38%

2025-12-12 · change

Hitoshi Uehara 16.76%

2025-10-31 · correction

Hitoshi Uehara 15.53%

2025-10-31 · correction

Hitoshi Uehara 16.76%

2025-09-29 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥1,219	¥1,249	¥1,035	¥1,047	¥874
FCF/Share	¥59	¥-22	¥30	¥38	¥94
EPS	¥26	¥-194	¥17	¥29	¥27
DPS	¥6	¥6	¥0	¥0	¥0
Capital Spending per share	¥2	¥4	¥0	¥0	¥0
Book Value per share	¥323	¥116	¥133	¥162	¥175
Common Shares Outstanding	9M	8M	8M	8M	9M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥11B	¥11B	¥9B	¥9B	¥7B
Operating Margin (%)	5.5%	-3.8%	1.9%	4.8%	5.0%
Net Profit (owners)	¥0B	¥-2B	¥0B	¥0B	¥0B
Net Profit Margin (%)	2.2%	-15.5%	1.6%	2.8%	3.1%
Working Capital	¥2B	¥0B	¥0B	¥1B	¥0B
Total Debt (Interest-bearing)	¥2B	¥2B	¥1B	¥2B	¥2B
Net Worth (Common Equity)	¥3B	¥1B	¥1B	¥1B	¥1B
Return on Total Assets (ROA)	3.9%	-37.5%	3.8%	5.1%	4.9%
Return on Common Equity (ROE)	8.2%	-167.5%	12.8%	18.0%	15.3%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.