7373
Aidma Holdings, Inc.
株式会社アイドマ・ホールディングスAidma Holdings, Inc. engages in the sales, business, and management support businesses in Japan. The company's sales support tools include Sales Platform, a sales tools and consulting services; Sales Crowd, a cloud-based sales tool with functions for sales activities; Online Sales Consulting; meet in, an online video communication tool; Crowd Calendar, an online scheduling tool; Urikata, a survey tool that allows to self-check the qualities of a salesperson; Online Sales Lab, an information platform; BIZMAPS, a corporate data platform; Sales School which monitors and analyzes salespeople; and Nokocell, a tool that analyze customer interests. Its business support tools include Crowd Members, an organizational building and management support service utilizing remote workers; mama works, a support site for housewives; Reworks, a career change service; CXO works, a part-time job recruitment site; MEMBER-S, a task and production management tool; Clapro, a service that allows the creation of sales content; IPO support; and cuepid, a site that matches influencers with companies. In addition, the company provides management support tools, such as Keypersons, a matching platform for payers; COLABO, a business matching app; CXO bank, a direct networking service for business owners; Venture CXO Summit a CXO networking event; GOMAPS, an M and A platform that solves business successions issues; and M&A intermediary office, a service that connects companies seeking business succession with M and A intermediary companies. Further, it offers Crowd Unit, an alternative solution to recruitment. The company was incorporated in 2008 and is headquartered in Tokyo, Japan.
Price
¥1,188
Market Cap
¥17.7B
Ent. Value
¥12.4B
Net Cash
¥5.2B
Shares Out.
14.9M
P / E
9.2×
EV / EBIT
4.0×
P / Book
2.45×
P / NCAV
4.30×
Div. Yield
2.53%
Financials
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥13.3B | ¥10.6B | ¥9.1B | ¥6.2B | ¥3.7B |
| Cost of Sales | ¥4.0B | ¥3.0B | ¥2.4B | ¥1.5B | ¥871M |
| Gross Profit | ¥9.3B | ¥7.6B | ¥6.7B | ¥4.7B | ¥2.8B |
| SG&A | ¥6.2B | ¥5.1B | ¥4.4B | ¥3.0B | ¥2.0B |
| Operating Income | ¥3.1B | ¥2.5B | ¥2.2B | ¥1.6B | ¥830M |
| Non-Operating Income | ¥122M | ¥60M | ¥26M | ¥45M | ¥15M |
| Interest Income | ¥10M | ¥0M | ¥0M | ¥0M | ¥0M |
| Non-Operating Expenses | ¥31M | ¥60M | ¥10M | ¥77M | ¥27M |
| Interest Expense | ¥4M | ¥4M | ¥2M | ¥2M | ¥2M |
| Ordinary Income | ¥3.2B | ¥2.5B | ¥2.2B | ¥1.6B | ¥818M |
| Pre-tax Income | ¥3.0B | ¥2.3B | ¥2.0B | ¥1.6B | ¥818M |
| Income Taxes | ¥1.0B | ¥859M | ¥765M | ¥512M | ¥338M |
| Current Tax | ¥1.1B | ¥843M | ¥838M | ¥325M | ¥538M |
| Deferred Tax | ¥-65M | ¥16M | ¥-73M | ¥186M | ¥-200M |
| Net Income (owners) | ¥2.0B | ¥1.4B | ¥1.3B | ¥1.0B | ¥480M |
| Minority Interest | ¥7M | ¥-2M | — | — | — |
| Comprehensive Income | ¥2.0B | ¥1.4B | ¥1.3B | ¥1.1B | ¥480M |
| EBITDA | ¥3.4B | ¥2.8B | ¥2.5B | ¥1.7B | ¥849M |
| Goodwill Amort. (J-GAAP) | ¥217M | ¥208M | ¥171M | ¥36M | — |
| EPS | ¥128.97 | ¥93.58 | ¥83.49 | ¥68.40 | ¥72.41 |
| Shares Outstanding | 14.9M | 15.3M | 15.2M | 15.2M | 7.6M |
| Shares Issued (total) | 15.3M | 15.3M | 15.2M | 15.2M | 7.6M |
| Treasury Shares | 0.5M | 0.0M | 0.0M | — | — |