REALGATE INC.

5532 株式会社リアルゲイト

Real Estate · Real Estate Services · Growth

PRICE: ¥3,170 · MKT CAP: ¥18.2B · P/E: 32.3x · P/B: 5.52x · DIV YIELD: 0.0%

PRICE — 5Y

Characteristics & Business Summary

Realgate Inc. provides real estate services in Japan. The company offers real estate consulting, buying and selling, brokerage, rental, and management and operation services; architecture and design supervision services; and architecture and interior...

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

Fiscal Period	FY 2023	FY 2024	FY 2025
Net Sales	6,972	7,948	9,792
Operating Profit	549	767	1,043
Ordinary Profit	485	630	827
Net Profit	279	380	559
EPS	¥100	¥135	¥97
DPS	¥0	¥0	¥0

Balance Sheet & Valuation Highlights

Total Assets ¥21B

Net Assets (Equity) ¥3B

Equity Ratio 15.5%

ROE (Return on Equity) 16.9%

Cash & Equivalents ¥1B

Interest-Bearing Debt ¥14B

Capital Expenditure (CapEx) ¥8B

Depreciation & Amort. ¥0B

Major Shareholders

1. 株式会社サイバーエージェント 63.7%
2. 岩本裕 6.0%
3. 田端信太郎 2.1%
4. 山内一志 1.7%
5. 鷲田真一 1.4%
6. サッポロ不動産開発株式会社 1.4%
7. 片山善博 1.2%
8. BNY Mellon (Nominee) 0.9%
9. ＭＳＩＰＣＬＩＥＮＴＳＥＣＵＲＩＴＩＥＳ（常任代理人モルガン・スタンレーＭＵＦＧ証券株式会社） 0.8%
10. Rakuten Securities, Inc. 0.8%

Activist Activity

Hulic Co., Ltd. 5.05%

2026-06-01 · initial_5pct

Yutaka Iwamoto 12.03%

2026-05-29 · increase

CyberAgent, Inc. 63.22%

2026-05-29 · decrease

Yutaka Iwamoto 11.89%

2026-05-29 · increase

Yutaka Iwamoto 9.7%

2026-05-29 · increase

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2023	FY 2024	FY 2025
Revenues per share	¥2,507	¥2,816	¥1,704
FCF/Share	¥-506	¥-1,605	¥-727
EPS	¥100	¥135	¥97
DPS	¥0	¥0	¥0
Capital Spending per share	¥1,047	¥1,133	¥1,347
Book Value per share	¥820	¥954	¥574
Common Shares Outstanding	3M	3M	6M

Financial Aggregates & Margins

Financial Aggregate	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥7B	¥8B	¥10B
Operating Margin (%)	7.9%	9.6%	10.7%
Net Profit (owners)	¥0B	¥0B	¥1B
Net Profit Margin (%)	4.0%	4.8%	5.7%
Working Capital	¥-5B	¥-8B	¥-13B
Total Debt (Interest-bearing)	¥6B	¥10B	¥14B
Net Worth (Common Equity)	¥2B	¥3B	¥3B
Return on Total Assets (ROA)	2.4%	2.4%	2.6%
Return on Common Equity (ROE)	12.2%	14.1%	16.9%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.