VECTOR INC.

6058 株式会社ベクトル

Advertising Agencies · Prime · TSE: Disclosed

PRICE: ¥1,472 · MKT CAP: ¥69.0B · P/E: 13.5x · P/B: 3.27x · DIV YIELD: 2.2%

PRICE — 5Y

Characteristics & Business Summary

Vector Inc. engages in the public relations (PR) and advertising, press release distribution, video release distribution, direct marketing, media, investment, and human resources businesses in Japan, China, and internationally. The company offers PR planning...

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

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	37,274	47,351	55,225	59,212	59,254	63,794
Operating Profit	2,315	5,248	6,276	6,939	8,029	9,116
Ordinary Profit	2,798	5,201	6,623	6,871	7,655	9,144
Net Profit	487	2,071	3,172	4,684	4,195	5,109
EPS	¥10	¥43	¥67	¥100	¥89	¥109
DPS	¥2	¥13	¥19	¥29	¥32	¥33

Balance Sheet & Valuation Highlights

Total Assets ¥47B

Net Assets (Equity) ¥27B

Equity Ratio 44.7%

ROE (Return on Equity) 24.7%

Cash & Equivalents ¥22B

Interest-Bearing Debt ¥8B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥1B

Major Shareholders

1. ㈱フリーウェイ 27.9%
2. 西江肇司 12.2%
3. 日本マスタートラスト信託銀行㈱（信託口） 8.3%
4. THE BANK OF NEW YORK 2.7%
5. Japan Custody Bank 2.7%
6. 吉柳さおり 2.1%
7. MUFG Bank, Ltd. 2.0%
8. THE BANK OF NEW YORK 1.9%
9. Citibank, N.A. 1.5%
10. Morgan Stanley 1.2%

Activist Activity

Keiji Nishie 12.18%

2026-06-12 · decrease

Keiji Nishie 12.18%

2026-06-12 · decrease

Baillie Gifford & Co 5.26%

2026-03-23 · change

Freeway Inc. 25.0%

2026-01-06 · initial_5pct

Freeway Inc. 25.0%

2026-01-06 · 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	¥782	¥993	¥1,158	¥1,262	¥1,263	¥1,360
FCF/Share	¥39	¥86	¥25	¥86	¥113	¥211
EPS	¥10	¥43	¥67	¥100	¥89	¥109
DPS	¥2	¥13	¥19	¥29	¥32	¥33
Capital Spending per share	¥6	¥12	¥5	¥9	¥8	¥10
Book Value per share	¥168	¥213	¥226	¥291	¥352	¥441
Common Shares Outstanding	48M	48M	48M	47M	47M	47M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥37B	¥47B	¥55B	¥59B	¥59B	¥64B
Operating Margin (%)	6.2%	11.1%	11.4%	11.7%	13.6%	14.3%
Net Profit (owners)	¥0B	¥2B	¥3B	¥5B	¥4B	¥5B
Net Profit Margin (%)	1.3%	4.4%	5.7%	7.9%	7.1%	8.0%
Working Capital	¥3B	¥7B	¥10B	¥10B	¥11B	¥17B
Total Debt (Interest-bearing)	¥6B	¥6B	¥10B	¥12B	¥11B	¥8B
Net Worth (Common Equity)	¥8B	¥10B	¥11B	¥14B	¥17B	¥21B
Return on Total Assets (ROA)	1.6%	6.6%	8.7%	10.7%	9.8%	10.8%
Return on Common Equity (ROE)	6.1%	20.4%	29.4%	34.3%	25.4%	24.7%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.