ES NETWORKS CO., LTD.

5867 株式会社エスネットワークス

Consulting Services · Growth

PRICE: ¥1,107 · MKT CAP: ¥3.5B · P/E: 15.4x · P/B: 1.99x · DIV YIELD: 4.5%

PRICE — 5Y

Characteristics & Business Summary

es Networks Co., Ltd. provides consulting services in Vietnam, Japan, and internationally. The company offers support services for establishing a corporation and obtaining licenses; expatriate procedural services; market research and field surveys services...

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

Fiscal Period	FY 2023	FY 2024	FY 2025
Net Sales	2,711	2,951	3,419
Operating Profit	269	302	306
Ordinary Profit	252	294	337
Net Profit	137	302	218
EPS	¥46	¥101	¥69
DPS	¥41	¥45	¥50

Balance Sheet & Valuation Highlights

Total Assets ¥3B

Net Assets (Equity) ¥2B

Equity Ratio 65.1%

ROE (Return on Equity) 12.6%

Cash & Equivalents ¥1B

Interest-Bearing Debt ¥0B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 株式会社５８ 33.4%
2. 株式会社須原屋 16.5%
3. セキュア・ベース株式会社 5.7%
4. 宮部賢一 4.8%
5. Employee Stock Ownership Plan 3.7%
6. 宇野康秀 2.5%
7. OKASAN INTERNATIONAL （ASIA） LIMITED A／C CLIENT 2.3%
8. 須原伸太郎 1.9%
9. 木地陽介 1.6%
10. ＭＳＩＰＣＬＩＥＮＴＳＥＣＵＲＩＴＩＥＳ（常任代理人モルガン・スタンレーＭＵＦＧ証券株式会社） 1.3%

Activist Activity

SATO EIJI 34.36%

2024-02-06 · correction

SATO EIJI 34.36%

2024-01-29 · change

SATO EIJI 35.47%

2024-01-25 · correction

SATO EIJI 34.36%

2024-01-19 · initial_5pct

SHINTARO SUHARA 2.0%

2023-12-25 · initial_5pct

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2023	FY 2024	FY 2025
Revenues per share	¥905	¥984	¥1,090
FCF/Share	¥-16	¥123	¥65
EPS	¥46	¥101	¥69
DPS	¥41	¥45	¥50
Capital Spending per share	¥58	¥2	¥2
Book Value per share	¥425	¥486	¥550
Common Shares Outstanding	3M	3M	3M

Financial Aggregates & Margins

Financial Aggregate	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥3B	¥3B	¥3B
Operating Margin (%)	9.9%	10.2%	9.0%
Net Profit (owners)	¥0B	¥0B	¥0B
Net Profit Margin (%)	5.0%	10.2%	6.4%
Working Capital	¥1B	¥1B	¥1B
Total Debt (Interest-bearing)	¥1B	¥0B	¥0B
Net Worth (Common Equity)	¥1B	¥1B	¥2B
Return on Total Assets (ROA)	6.2%	13.2%	8.1%
Return on Common Equity (ROE)	10.8%	20.7%	12.6%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.