W TOKYO Inc.

9159 株式会社W TOKYO

Advertising Agencies · Growth

PRICE: ¥1,862 · MKT CAP: ¥5.1B · P/E: 28.8x · P/B: 3.09x · DIV YIELD: 0.0%

PRICE — 5Y

Characteristics & Business Summary

W TOKYO Inc. engages in the branding and content production businesses in Japan. The company provides event and promotion services under the Tokyo Girls Collection brand. It also operates digital platforms, such as Affiliate Walker, an affiliate platform; and...

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

Fiscal Period	FY 2023	FY 2024	FY 2025
Net Sales	3,616	3,958	3,926
Operating Profit	645	508	352
Ordinary Profit	621	496	342
Net Profit	406	328	173
EPS	¥157	¥121	¥63
DPS	¥0	¥0	¥0

Balance Sheet & Valuation Highlights

Total Assets ¥3B

Net Assets (Equity) ¥2B

Equity Ratio 60.8%

ROE (Return on Equity) 11.0%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥1B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 村上範義 27.8%
2. SBI Securities Co., Ltd. 9.6%
3. 株式会社マイナビ 7.1%
4. 投資事業有限責任組合JAICスペシャルティファンド 4.8%
5. 株式会社トランザクション 4.8%
6. カルチュア・エンタテインメント株式会社 3.8%
7. 株式会社ストームレーベルズ 3.1%
8. Nomura Securities Co., Ltd. 2.8%
9. 柴崎富士男 2.1%
10. 株式会社ディー・エル・イー 2.1%

Activist Activity

SBI Holdings, Inc. 10.03%

2026-06-05 · increase

DLE Inc. CEO, Representative Director and President Hideo Hoshi 1.98%

2025-06-12 · change

Murakami, Noriyoshi 28.61%

2025-05-23 · change

DLE Inc. CEO, Representative Director and President Hideo Hoshi 8.93%

2025-05-22 · change

DLE Inc. CEO, Representative Director and President Hideo Hoshi 6.56%

2025-05-22 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2023	FY 2024	FY 2025
Revenues per share	¥1,397	¥1,462	¥1,425
FCF/Share	¥333	¥62	¥202
EPS	¥157	¥121	¥63
DPS	¥0	¥0	¥0
Capital Spending per share	¥1	¥7	¥5
Book Value per share	¥491	¥610	¥570
Common Shares Outstanding	3M	3M	3M

Financial Aggregates & Margins

Financial Aggregate	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥4B	¥4B	¥4B
Operating Margin (%)	17.8%	12.8%	9.0%
Net Profit (owners)	¥0B	¥0B	¥0B
Net Profit Margin (%)	11.2%	8.3%	4.4%
Working Capital	¥0B	¥1B	¥1B
Total Debt (Interest-bearing)	¥1B	¥1B	¥1B
Net Worth (Common Equity)	¥1B	¥2B	¥2B
Return on Total Assets (ROA)	13.0%	10.6%	6.7%
Return on Common Equity (ROE)	32.0%	19.8%	11.0%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.