Sun* Inc.

4053 株式会社Sun Asterisk

Information Technology Services · Prime

PRICE: ¥431 · MKT CAP: ¥16.4B · P/E: 34.2x · P/B: 1.54x · DIV YIELD: 2.3%

PRICE — 5Y

Characteristics & Business Summary

Sun* Inc. engages in the digital creative studio business in Japan. The company offers creative and engineering services, including support for business design, prototype development, full development, and growth. It also provides talent platform services to...

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

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	5,368	8,031	10,745	12,516	13,568	14,835
Operating Profit	886	1,411	902	1,775	1,444	1,052
Ordinary Profit	927	1,574	1,144	2,279	1,454	998
Net Profit	804	1,302	824	1,569	1,023	476
EPS	¥22	¥34	¥22	¥41	¥27	¥12
DPS	¥0	¥0	¥0	¥0	¥0	¥0

Balance Sheet & Valuation Highlights

Total Assets ¥16B

Net Assets (Equity) ¥11B

Equity Ratio 66.2%

ROE (Return on Equity) 4.9%

Cash & Equivalents ¥11B

Interest-Bearing Debt ¥2B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 平井誠人 30.6%
2. 服部裕輔 14.1%
3. FUJIMOTO KAZUNARI-DAIWA CM SINGAPORE LTD-NOMINEE （常任代理人大和証券株式会社） 8.5%
4. 小林泰平 8.3%
5. 高倉健一 3.1%
6. The Master Trust Bank of Japan, Ltd. (Trust Account) 3.1%
7. 山崎貢 0.6%
8. ソニーネットワークコミュニケーションズ株式会社 0.5%
9. SOMPOホールディングス株式会社 0.5%
10. BNY Mellon (Nominee) 0.4%

Activist Activity

Yusuke Hattori 14.16%

2024-09-18 · change

Taihei Kobayashi 7.66%

2024-08-14 · change

Makoto Hirai 30.62%

2023-10-26 · correction

Makoto Hirai 30.62%

2023-10-05 · change

Fujimoto Kazunari 8.46%

2023-08-17 · correction

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥146	¥213	¥283	¥329	¥360	¥389
FCF/Share	¥23	¥30	¥17	¥47	¥25	¥34
EPS	¥22	¥34	¥22	¥41	¥27	¥12
DPS	¥0	¥0	¥0	¥0	¥0	¥0
Capital Spending per share	¥1	¥1	¥5	¥2	¥2	¥2
Book Value per share	¥138	¥171	¥192	¥233	¥250	¥256
Common Shares Outstanding	37M	38M	38M	38M	38M	38M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥5B	¥8B	¥11B	¥13B	¥14B	¥15B
Operating Margin (%)	16.5%	17.6%	8.4%	14.2%	10.6%	7.1%
Net Profit (owners)	¥1B	¥1B	¥1B	¥2B	¥1B	¥0B
Net Profit Margin (%)	15.0%	16.2%	7.7%	12.5%	7.5%	3.2%
Working Capital	¥5B	¥5B	¥6B	¥8B	¥9B	¥8B
Total Debt (Interest-bearing)	¥0B	¥0B	¥0B	¥0B	¥1B	¥2B
Net Worth (Common Equity)	¥5B	¥6B	¥7B	¥9B	¥9B	¥10B
Return on Total Assets (ROA)	12.9%	15.5%	8.5%	13.2%	7.3%	3.0%
Return on Common Equity (ROE)	15.9%	20.2%	11.3%	17.7%	10.9%	4.9%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.