7806

MTG Co., Ltd.

株式会社ＭＴＧ
Consumer Defensive · Household & Personal Products
MTG Co., Ltd. manufactures and sells health, beauty, and wellness products in Japan and internationally. The company offers its products under the ReFa, SIXPAD, NEWPEACE, GOTO no TSUBAKI, MEGLY, ReD, MDNA SKIN, PLOSION, ON&DO, e-3X, Style, PAO, INBEAUTE, CAXAUP, Obleu, and TAIKAN STREAM brands. It markets its products through stores, as well as online. The company was formerly known as MTG BLAZE Corporation and changed its name to MTG Co., Ltd. in August 1999. MTG Co., Ltd. was incorporated in 1996 and is headquartered in Nagoya, Japan.
← Companies
Price
¥7,500
Market Cap
¥294.6B
Ent. Value
¥287.0B
Net Cash
¥7.6B
Shares Out.
39.3M
P / E
37.2×
EV / EBIT
26.9×
P / Book
5.78×
P / NCAV
14.30×
Div. Yield
0.33%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥98.8B ¥71.9B ¥60.2B ¥49.0B ¥42.8B
Cost of Sales ¥36.8B ¥28.8B ¥23.3B ¥17.6B ¥12.6B
Gross Profit ¥62.0B ¥43.1B ¥36.9B ¥31.4B ¥30.2B
SG&A ¥51.3B ¥39.8B ¥33.3B ¥28.2B ¥26.2B
Operating Income ¥10.7B ¥3.3B ¥3.6B ¥3.2B ¥3.9B
Non-Operating Income ¥169M ¥493M ¥626M ¥693M ¥504M
Non-Operating Expenses ¥103M ¥94M ¥55M ¥207M ¥181M
Interest Expense ¥26M ¥2M ¥0M ¥0M ¥0M
Ordinary Income ¥10.7B ¥3.7B ¥4.2B ¥3.7B ¥4.2B
Pre-tax Income ¥9.4B ¥3.2B ¥3.0B ¥3.9B ¥4.3B
Income Taxes ¥1.6B ¥1.3B ¥1.3B ¥1.4B ¥-1.3B
Current Tax ¥2.0B ¥1.3B ¥2.0B ¥1.3B ¥793M
Deferred Tax ¥-415M ¥-18M ¥-661M ¥158M ¥-2.1B
Net Income (owners) ¥7.9B ¥2.3B ¥2.0B ¥2.7B ¥5.6B
Minority Interest ¥-163M ¥-320M ¥-275M ¥-168M ¥-49M
Comprehensive Income ¥8.3B ¥2.0B ¥1.2B ¥2.2B ¥5.5B
EBITDA ¥13.1B ¥4.9B ¥4.4B ¥3.8B ¥4.5B
Goodwill Amort. (J-GAAP) ¥9M ¥1M — — —
EPS ¥201.68 ¥57.68 ¥50.35 ¥68.50 ¥141.76
Shares Outstanding 39.3M 40.0M 39.4M 39.4M 39.1M
Shares Issued (total) 40.1M 40.1M 40.1M 40.1M 39.7M
Treasury Shares 0.9M 0.1M 0.7M 0.7M 0.7M