CNS Co.,Ltd

4076 株式会社シイエヌエス

Information Technology Services · Growth

PRICE: ¥1,640 · MKT CAP: ¥4.8B · P/E: 11.2x · P/B: 1.20x · DIV YIELD: 4.6%

PRICE — 5Y

Characteristics & Business Summary

CNS Co.,Ltd., together with its subsidiaries, provides system engineering services in Japan. It offers system integration services, including cloud environment construction, infrastructure environment construction, application development, modernization, data...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	4,841	5,419	5,989	6,657	7,005
Operating Profit	458	533	559	620	555
Ordinary Profit	490	594	588	650	585
Net Profit	337	409	433	461	427
EPS	¥134	¥141	¥149	¥159	¥147
DPS	¥30	¥45	¥45	¥48	¥75

Balance Sheet & Valuation Highlights

Total Assets ¥5B

Net Assets (Equity) ¥4B

Equity Ratio 75.3%

ROE (Return on Equity) 10.8%

Cash & Equivalents ¥4B

Interest-Bearing Debt ¥0B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. N＆KT 20.6%
2. 富山広己 13.9%
3. 関根政英 6.1%
4. Employee Stock Ownership Plan 4.5%
5. 小野間治彦 3.9%
6. 楠見慶太 3.9%
7. NTT DATA GROUP CORPORATION 3.4%
8. 生活協同組合コープさっぽろ 3.4%
9. 戸田忠志 2.1%
10. 種田政行 1.8%

Activist Activity

Hiromi Tomiyama 34.58%

2025-11-04 · change

Masahide Sekine 6.13%

2025-11-04 · change

Hiromi Tomiyama 34.58%

2025-09-12 · change

Masahide Sekine 6.13%

2024-01-26 · correction

Masahide Sekine 6.13%

2023-11-24 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥1,930	¥1,865	¥2,061	¥2,291	¥2,411
FCF/Share	¥59	¥155	¥118	¥191	¥148
EPS	¥134	¥141	¥149	¥159	¥147
DPS	¥30	¥45	¥45	¥48	¥75
Capital Spending per share	¥14	¥4	¥3	¥4	¥5
Book Value per share	¥795	¥1,046	¥1,150	¥1,263	¥1,363
Common Shares Outstanding	3M	3M	3M	3M	3M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥5B	¥5B	¥6B	¥7B	¥7B
Operating Margin (%)	9.5%	9.8%	9.3%	9.3%	7.9%
Net Profit (owners)	¥0B	¥0B	¥0B	¥0B	¥0B
Net Profit Margin (%)	7.0%	7.6%	7.2%	6.9%	6.1%
Working Capital	¥1B	¥3B	¥3B	¥3B	¥3B
Total Debt (Interest-bearing)	¥0B	¥0B	¥0B	¥0B	¥0B
Net Worth (Common Equity)	¥2B	¥3B	¥3B	¥4B	¥4B
Return on Total Assets (ROA)	10.7%	9.9%	9.5%	9.4%	8.1%
Return on Common Equity (ROE)	16.9%	13.5%	13.0%	12.6%	10.8%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.