E-Guardian Inc.

6050 イー・ガーディアン株式会社

Services · Prime · TSE: Disclosed

PRICE: ¥1,646 · MKT CAP: ¥19.4B · P/E: 20.2x · P/B: 1.58x · DIV YIELD: 2.1%

PRICE — 5Y

Characteristics & Business Summary

E-Guardian Inc. provides Internet security services in Japan, Singapore, and internationally. The company offers consulting, AI solutions, cyber security, debugging, rating, web content monitoring, advertisement review and operation support, customer support...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	9,933	11,752	11,909	11,392	11,321
Operating Profit	1,969	2,273	1,779	1,706	1,504
Ordinary Profit	2,040	2,314	1,807	1,709	1,531
Net Profit	1,087	1,689	1,230	1,058	943
EPS	¥107	¥165	¥121	¥90	¥80
DPS	¥14	¥24	¥26	¥31	¥35

Balance Sheet & Valuation Highlights

Total Assets ¥14B

Net Assets (Equity) ¥12B

Equity Ratio 87.8%

ROE (Return on Equity) 7.8%

Cash & Equivalents ¥11B

Interest-Bearing Debt ¥0B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 株式会社チェンジホールディングス 49.7%
2. 高谷康久 5.6%
3. The Master Trust Bank of Japan, Ltd. (Trust Account) 5.4%
4. Custody Bank of Japan, Ltd. (Trust Account) 2.6%
5. 溝辺裕 1.0%
6. ＭＳＩＰＣＬＩＥＮＴＳＥＣＵＲＩＴＩＥＳ（常任代理人モルガン・スタンレーＭＵＦＧ証券株式会社） 0.8%
7. 宮坂誠 0.6%
8. イー・ガーディアン従業員持株会 0.3%
9. 佐々木靖太 0.3%
10. Custody Bank of Japan, Ltd. (Trust Account) 0.2%

Activist Activity

CHANGE Holdings,Inc. 51.74%

2025-11-19 · change

YASUHISA TAKATANI 2.78%

2025-11-19 · change

YASUHISA TAKATANI 6.36%

2025-11-12 · change

Mizuho Securities Co., Ltd. 1.23%

2023-10-20 · change

Nomura Securities Co.,Ltd. 4.53%

2023-10-19 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥975	¥1,149	¥1,169	¥973	¥963
FCF/Share	¥158	¥140	¥111	¥146	¥85
EPS	¥107	¥165	¥121	¥90	¥80
DPS	¥14	¥24	¥26	¥31	¥35
Capital Spending per share	¥2	¥21	¥13	¥2	¥4
Book Value per share	¥481	¥631	¥722	¥971	¥1,022
Common Shares Outstanding	10M	10M	10M	12M	12M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥10B	¥12B	¥12B	¥11B	¥11B
Operating Margin (%)	19.8%	19.3%	14.9%	15.0%	13.3%
Net Profit (owners)	¥1B	¥2B	¥1B	¥1B	¥1B
Net Profit Margin (%)	10.9%	14.4%	10.3%	9.3%	8.3%
Working Capital	¥3B	¥5B	¥6B	¥10B	¥11B
Total Debt (Interest-bearing)	¥0B	¥0B	¥0B	¥0B	¥0B
Net Worth (Common Equity)	¥5B	¥6B	¥7B	¥11B	¥12B
Return on Total Assets (ROA)	15.9%	20.1%	13.5%	7.9%	6.9%
Return on Common Equity (ROE)	22.1%	26.2%	16.7%	9.3%	7.8%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.