Brangista inc.

6176 株式会社ブランジスタ

Publishing · Standard

PRICE: ¥919 · MKT CAP: ¥11.8B · P/E: 18.5x · P/B: 1.97x · DIV YIELD: 1.1%

PRICE — 5Y

Characteristics & Business Summary

Brangista Inc. produces and publishes e-magazines primarily in Japan. The company operates through Promotion support business, Media Business and Solutions Business segments. The Promotion support business offers promotional tools that allow the user to use...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	3,291	3,360	4,559	4,822	5,197
Operating Profit	350	256	604	951	1,152
Ordinary Profit	365	258	602	945	1,120
Net Profit	214	179	580	607	657
EPS	¥15	¥13	¥42	¥45	¥51
DPS	¥0	¥0	¥0	¥0	¥10

Balance Sheet & Valuation Highlights

Total Assets ¥9B

Net Assets (Equity) ¥6B

Equity Ratio 67.9%

ROE (Return on Equity) 24.3%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥1B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. —

Major Shareholders

1. ㈱ＮＥＸＹＺ．Ｇｒｏｕｐ 53.0%
2. SBI Securities Co., Ltd. 2.2%
3. 近藤太香巳 2.1%
4. 相川佳之 1.2%
5. 林竜也 0.8%
6. 田邊昭知 0.8%
7. ブランジスタ従業員持株会 0.7%
8. MSIP CLIENT SECURITIES(常任代理人モルガン・スタンレーＭＵＦＧ証券㈱) 0.7%
9. 秋元康 0.7%
10. Rakuten Securities, Inc. 0.6%

Activist Activity

SBINM GK 9.25%

2026-04-21 · change

SBINM GK 8.73%

2026-04-03 · change

NEXYZ. Group Corporation 51.9%

2026-03-10 · correction

Takami Kondo 51.9%

2026-03-10 · change

NEXYZ. Group Corporation 51.9%

2026-03-09 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥236	¥241	¥327	¥357	¥405
FCF/Share	¥9	¥-12	¥43	¥19	¥46
EPS	¥15	¥13	¥42	¥45	¥51
DPS	¥0	¥0	¥0	¥0	¥10
Capital Spending per share	¥1	¥1	¥1	¥2	¥1
Book Value per share	¥186	¥116	¥157	¥186	¥211
Common Shares Outstanding	14M	14M	14M	14M	13M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥3B	¥3B	¥5B	¥5B	¥5B
Operating Margin (%)	10.6%	7.6%	13.3%	19.7%	22.2%
Net Profit (owners)	¥0B	¥0B	¥1B	¥1B	¥1B
Net Profit Margin (%)	6.5%	5.3%	12.7%	12.6%	12.6%
Working Capital	¥2B	¥1B	¥1B	¥2B	¥1B
Total Debt (Interest-bearing)	¥1B	¥0B	¥1B	¥0B	¥1B
Net Worth (Common Equity)	¥3B	¥2B	¥2B	¥3B	¥3B
Return on Total Assets (ROA)	5.5%	6.9%	14.9%	12.2%	7.5%
Return on Common Equity (ROE)	8.3%	11.1%	26.4%	24.1%	24.3%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.