7082
譬ェ蠑丈シ夂、セ繧ク繝「繝�繧」繝シ
株式会社ジモティー
Communication Services · Internet Content & Information
Jimoty, Inc. engages in the classified site management business in Japan. The company provides Jimoty, an information site that lists various information by prefecture and municipality; and Jimoty Spot for transferring items. It also offers advertising and marketing support services. Jimoty, Inc. was incorporated in 2011 and is headquartered in Shinagawa, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥1.9B
¥1.8B
¥1.8B
¥1.8B
¥1.7B
Cost of Sales
¥166M
¥183M
¥169M
¥179M
¥212M
Gross Profit
¥1.8B
¥1.6B
¥1.6B
¥1.6B
¥1.5B
SG&A
¥1.2B
¥1.0B
¥1.1B
¥1.2B
¥1.1B
Operating Income
¥550M
¥560M
¥509M
¥461M
¥377M
Non-Operating Income
¥11M
¥7M
¥13M
¥22M
¥4M
Interest Income
¥2M
¥0M
¥0M
¥0M
¥0M
Non-Operating Expenses
¥5M
¥3M
¥3M
¥2M
¥8M
Interest Expense
¥3M
¥1M
¥1M
¥1M
¥1M
Ordinary Income
¥556M
¥564M
¥519M
¥481M
¥373M
Pre-tax Income
¥547M
¥563M
¥511M
¥471M
¥373M
Income Taxes
¥75M
¥91M
¥78M
¥64M
¥10M
Current Tax
¥79M
¥90M
¥77M
¥68M
¥50M
Deferred Tax
¥8M
¥1M
¥1M
¥-3M
¥-40M
Net Income (owners)
¥472M
¥472M
¥433M
¥407M
¥363M
EBITDA
¥577M
¥571M
¥508M
¥467M
¥382M
EPS
¥47.71
¥95.48
¥84.73
¥75.23
¥65.25
Shares Outstanding
10.0M
5.0M
5.0M
6.0M
6.0M
Shares Issued (total)
10.0M
5.0M
5.0M
6.0M
6.0M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥2.5B
¥1.7B
¥1.5B
¥1.5B
¥1.6B
Current Assets
¥2.2B
¥1.5B
¥1.4B
¥1.4B
¥1.4B
Cash & Deposits
¥1.9B
¥1.3B
¥1.1B
¥1.1B
¥1.2B
Trade Receivables
¥173M
¥161M
¥175M
¥222M
¥203M
Non-Current Assets
¥270M
¥177M
¥141M
¥155M
¥162M
PP&E
¥93M
¥25M
¥5M
¥8M
¥10M
Intangible Assets
¥14M
¥16M
—
—
—
Investment Securities
¥0M
¥2M
¥2M
¥10M
¥20M
Deferred Tax Assets
¥86M
¥94M
¥96M
¥97M
¥93M
Total Liabilities
¥756M
¥380M
¥506M
¥454M
¥604M
Current Liabilities
¥476M
¥357M
¥431M
¥313M
¥402M
ST Debt
¥95M
¥60M
¥60M
¥60M
¥60M
Taxes Payable
¥41M
¥60M
¥50M
¥52M
¥38M
Non-Current Liabilities
¥281M
¥23M
¥75M
¥141M
¥201M
Total LT Borrowings
¥267M
¥15M
¥75M
¥135M
¥195M
Total Equity
¥1.7B
¥1.3B
¥987M
¥1.1B
¥971M
Capital Stock
¥309M
¥309M
¥309M
¥309M
¥309M
Capital Surplus
—
—
—
¥1.2B
¥1.2B
Retained Earnings
¥1.6B
¥1.1B
¥678M
¥770M
¥363M
Treasury Stock
¥-168M
¥-50M
—
¥-1.2B
¥-871M
Equity (owners)
¥1.7B
¥1.3B
¥987M
¥1.1B
¥970M
Total Interest-Bearing Debt ⓘ
¥362M
¥75M
¥135M
¥195M
¥255M
Net Cash ⓘ
¥1.5B
¥1.2B
¥985M
¥929M
¥929M
NCAV ⓘ
¥1.4B
¥1.2B
¥846M
¥936M
¥809M
NCAV/Share
¥143
¥233
¥170
¥156
¥135
BV/Share
¥170
¥269
¥198
¥182
¥162
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥522M
¥396M
¥595M
¥293M
¥353M
Interest Paid
¥-3M
¥-1M
¥-1M
¥-1M
¥-1M
D&A
¥28M
¥12M
¥-1M
¥6M
¥5M
Investing CF
¥-136M
¥-34M
¥-0M
¥-5M
¥-27M
CapEx
¥90M
¥21M
¥2M
¥3M
¥6M
Purchase Investments
—
—
—
—
¥-10M
Financing CF
¥166M
¥-181M
¥-599M
¥-348M
¥-541M
Share Buybacks
¥-119M
¥-151M
¥-545M
¥-291M
¥-803M
LT Debt Repaid
¥-113M
¥-60M
¥-60M
¥-60M
¥-45M
Free Cash Flow
¥431M
¥376M
¥594M
¥290M
¥347M
Net Change in Cash
¥552M
¥182M
¥-4M
¥-60M
¥-216M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
31.1%
40.5%
41.8%
39.5%
30.7%
ROA
22.6%
29.4%
28.5%
26.1%
23.1%
EPS
¥47.71
¥95.48
¥84.73
¥75.23
¥65.25
BPS
¥173.29
¥270.58
¥197.91
¥206.73
¥179.12
FCF/Share
¥43
¥75
¥119
¥48
¥58
NCAV/Share
¥143
¥233
¥170
¥156
¥135
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 8
Date Activist Stake Event Flag Demands Source
2026-05-21
Takahiro Kato
10.19%
change
Passive
—
2026-05-19
NTT DOCOMO, INC.
18.52%
change
Passive
—
2026-04-06
Sumitomo Mitsui DS Asset Management Company, Limited
5.07%
initial_5pct
Passive
—
2025-07-11
Takahiro Kato
10.19%
-7.22%
change
Passive
—
2024-08-09
Takahiro Kato
17.41%
change
Passive
—
2023-12-22
Nomura Securities Co.,Ltd.
3.4%
-2.26%
change
Passive
—
2023-11-22
Nomura Securities Co.,Ltd.
5.66%
-1.18%
change
Passive
—
2023-06-07
Nomura Securities Co.,Ltd.
6.84%
change
Passive
—
Capital Allocation Signals 2
Date
Type
Amount
Summary
2026-05-15
16:00
TOB
¥1420.0/sh 100.0%
Cultura Convenience Club Co., Ltd. announced a public tender offer (TOB) to acquire all shares and warrants of Jimoty Co…
Summary
Cultura Convenience Club Co., Ltd. announced a public tender offer (TOB) to acquire all shares and warrants of Jimoty Co., Ltd. (TSE Growth: 7082) at ¥1,420 per share. The offer period runs from May 18 to June 29, 2026, with a minimum acceptance threshold of 6,560,000 shares (2/3 of voting rights) to enable post-acquisition squeeze-out procedures. CEO Katoh Takahiro has agreed to participate and subsequently receive a portion of shares post-delisting.
Deadline: 2026-06-29
% of Shares: 100.0%
Shares: 9,839,972
Source (JP)
カルチュア・コンビニエンス・クラブ株式会社は、本日、株式会社ジモティーの株券等を別添のとおり公開買付けにより取得することを決定いたしました。買付け等の価格:普通株式1株につき、金1,420円。買付期間:2026年5月18日から2026年6月29日まで。
カルチュア・コンビニエンス・クラブ株式会社による株式会社ジモティー(証券コード:7082)の株券等に対する公開買付けの開始に関するお知らせ
TDnet PDF
2026-05-15
16:00
TOB
¥1420.0/sh 66.7%
Culture Convenience Club Co., Ltd. launched a tender offer for all shares and warrants of G-Zimoti Co., Ltd. (code 7082,…
Summary
Culture Convenience Club Co., Ltd. launched a tender offer for all shares and warrants of G-Zimoti Co., Ltd. (code 7082, TSE Growth) at ¥1,420 per share, with a lower bound of 6,560,000 shares (66.67% of outstanding). The target company's board endorsed the offer and recommended shareholder participation, with the stated purpose of taking the company private. Three major shareholders (NTT Docomo, Proto Corporation, and CEO Takahiro Kato) have committed to tender their combined 4,057,828 shares (41.51% including warrants).
Deadline: 2026-06-29
% of Shares: 66.7%
Shares: 6,560,000
Source (JP)
カルチュア・コンビニエンス・クラブ株式会社による当社株券等に対する公開買付け...買付け等の価格 普通株式1株につき、金1,420円...買付予定数の下限 6,560,000(株)...公開買付けの目的 非公開化
カルチュア・コンビニエンス・クラブ株式会社による当社株券等に対する公開買付けに関する賛同の意見表明及び応募推奨のお知らせ
TDnet PDF
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
株式会社NTTドコモ
1,846,316
18.88%
2
株式会社プロトコーポレーション
1,219,512
12.47%
3
加藤 貴博
992,000
10.14%
4
株式会社SBI証券
576,849
5.90%
5
BNY Mellon (Nominee)
THE BANK OF NEW YORK MELLON 140040 (常任代理人 株式会社みずほ銀行決済営業部)
422,100
4.31%
6
須田 忠雄
249,200
2.54%
7
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口)
172,300
1.76%
8
BANQUE PICTET AND CIE SA RP ACTIONS MARCHES DEVE LOPPES SMALL AND MID CAP (常任代理人 株式会社三菱UFJ銀行)
161,000
1.64%
9
中山 亮
155,800
1.59%
10
UBS AG LONDON ASIA EQUITIES (常任代理人 シティバンク、エヌ・エイ東京支店カストディ業務部長)
116,000
1.18%
Domestic Nominees
1.8%
+0.7% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
4.3%
-0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
54.3%
-4.7% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社NTTドコモ
18.52%
18.64%
18.88%
+0.24%
式会社プロトコーポレーション
12.23%
12.31%
12.47%
+0.16%
加藤 貴博
9.95%
10.02%
10.14%
+0.12%
式会社SBI証券
7.33%
7.52%
5.90%
-1.62%
BNY Mellon
—
4.33%
4.31%
-0.02%
須田 忠雄
—
2.52%
2.54%
+0.02%
日本カストディ銀行
↑
4.99%
1.04%
1.76%
+0.72%
BANQUE PICTET AND CIE SA RP ACTIONS MARCHES DEVE LOPPES SMALL AND MID CAP
NEW ENTRY
—
—
—
1.64%
NEW
中山 亮
—
1.55%
1.59%
+0.04%
UBS
NEW ENTRY
—
—
—
1.18%
NEW
IEエンゲージメント投資事業有限責任組合 無限責任組合員 イノベーション・エンジン
last seen 2024
Exited Top 10
3.76%
3.79%
—
楽天証券
last seen 2024
Exited Top 10
2.30%
2.67%
—
JPモルガン証券
last seen 2023
Exited Top 10
1.07%
—
—
野村信託銀行株式会社(投信口)
last seen 2023
Exited Top 10
2.70%
—
—
ジャパンベストレスキューシステム
last seen 2023
Exited Top 10
1.51%
—
—
Concentration (HHI)
ⓘ
700
706
684
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved