F 
Fujisan Magazine Service Co 3138.T · JPY
Consumer Discretionary · Tokyo Stock Exchange · 🇯🇵 Japan
1,124
+0.63%
Close of 9 Nov 2026, in JPY
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in JPY, from our data supplier.
Revenue
¥5.81bn
FY2016FY2025
Net income
¥79.2m
FY2016FY2025
Free cash flow
¥383.7m
FY2016FY2025
Shareholders' equity
¥2.41bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.81bn | ¥5.62bn | ¥5.77bn | ¥5.97bn | ¥5.93bn | ¥5.14bn | ¥4.43bn | ¥3.47bn | ¥2.92bn | ¥2.57bn |
| Gross profit | ¥1.57bn | ¥1.67bn | ¥1.73bn | ¥1.85bn | ¥2.02bn | ¥1.78bn | ¥1.64bn | ¥1.50bn | ¥1.42bn | ¥1.38bn |
| Operating income | ¥162.7m | ¥308.1m | ¥357.9m | ¥443.4m | ¥528.3m | ¥323.3m | ¥559.8m | ¥478.1m | ¥331.1m | ¥406.2m |
| Net income | ¥79.2m | ¥171.0m | ¥223.0m | ¥288.1m | ¥346.9m | ¥214.6m | ¥172.5m | ¥181.6m | ¥210.7m | ¥275.0m |
| Diluted earnings per share | 23.99 | 51.80 | 68.08 | 87.63 | 103.25 | 63.11 | 51.59 | 53.89 | 61.80 | 76.18 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.72bn | ¥5.88bn | ¥5.82bn | ¥5.65bn | ¥5.46bn | ¥4.98bn | ¥4.39bn | ¥3.74bn | ¥3.45bn | ¥3.40bn |
| Cash and short-term investments | ¥2.98bn | ¥3.20bn | ¥3.11bn | ¥3.03bn | ¥2.89bn | ¥2.85bn | ¥2.28bn | ¥1.74bn | ¥1.75bn | ¥1.80bn |
| Total liabilities | ¥3.16bn | ¥3.37bn | ¥3.47bn | ¥3.50bn | ¥3.55bn | ¥3.43bn | ¥3.06bn | ¥2.61bn | ¥2.53bn | ¥2.39bn |
| Debt | ¥450.0m | ¥550.0m | ¥550.0m | ¥550.0m | ¥550.0m | ¥550.0m | ¥166.6m | ¥20.9m | — | — |
| Shareholders' equity | ¥2.41bn | ¥2.39bn | ¥2.25bn | ¥2.07bn | ¥1.84bn | ¥1.50bn | ¥1.29bn | ¥1.11bn | ¥926.5m | ¥1.01bn |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥422.0m | ¥276.6m | ¥429.6m | ¥435.2m | ¥532.9m | ¥385.7m | ¥633.8m | ¥230.6m | ¥418.3m | ¥482.1m |
| Capital spending | −¥38.2m | −¥1.8m | −¥11.6m | −¥239.7m | −¥5.2m | −¥233,000 | −¥3.1m | −¥7.6m | −¥3.2m | −¥18.3m |
| Free cash flow | ¥383.7m | ¥274.8m | ¥417.9m | ¥195.5m | ¥527.7m | ¥385.5m | ¥630.7m | ¥222.9m | ¥415.1m | ¥463.8m |
| Dividends paid | −¥52.8m | −¥51.7m | −¥62.8m | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.46bn | ¥1.47bn | ¥1.55bn | ¥1.40bn | ¥1.44bn | ¥1.42bn | ¥1.49bn | ¥1.36bn |
| Gross profit | ¥402.1m | ¥402.8m | ¥444.8m | ¥331.7m | ¥380.5m | ¥416.2m | ¥430.8m | ¥375.6m |
| Operating income | ¥23.2m | ¥7.0m | ¥101.9m | ¥10.8m | ¥26.9m | ¥23.0m | ¥94.6m | ¥11.5m |
| Net income | −¥1.3m | −¥11.3m | ¥71.6m | −¥13.2m | ¥14.1m | ¥6.8m | ¥53.5m | −¥10.1m |
| Diluted earnings per share | -0.41 | -3.42 | 21.67 | -4.00 | 4.28 | 2.05 | 16.20 | -3.06 |
| Total assets | ¥5.85bn | ¥5.92bn | ¥5.72bn | ¥5.51bn | ¥5.75bn | ¥5.96bn | ¥5.88bn | ¥5.50bn |
| Cash and short-term investments | ¥3.31bn | ¥3.21bn | ¥2.98bn | ¥2.86bn | ¥3.30bn | ¥3.21bn | ¥3.20bn | ¥3.18bn |
| Debt | ¥550.0m | ¥550.0m | ¥450.0m | ¥550.0m | ¥550.0m | ¥550.0m | ¥550.0m | ¥550.0m |
| Shareholders' equity | ¥2.30bn | ¥2.30bn | ¥2.41bn | ¥2.34bn | ¥2.35bn | ¥2.34bn | ¥2.39bn | ¥2.33bn |
Financial ratios
Data as of 23 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 27.1% | 29.8% | 29.9% | 31.0% | 34.0% | 34.6% |
| Operating margin | 2.9% | 5.5% | 6.2% | 7.5% | 8.9% | 6.3% |
| Net margin | 1.4% | 3.0% | 3.9% | 4.8% | 5.8% | 4.2% |
| Return on equity | 3.3% | 7.2% | 9.9% | 13.9% | 18.8% | 14.3% |
| Return on assets | 1.4% | 2.9% | 3.8% | 5.1% | 6.4% | 4.3% |
| Free cash flow yield | 12.0% | 7.2% | 11.6% | 17.6% | 13.8% | 9.7% |
| Revenue growth | 3.5% | -2.6% | -3.3% | 0.6% | 15.3% | 16.1% |
| Earnings growth | -53.7% | -23.3% | -22.6% | -16.9% | 61.6% | 24.4% |
| Current ratio | 1.54x | 1.52x | 1.43x | 1.40x | 1.33x | 1.32x |
| Debt to equity | 0.19x | 0.23x | 0.24x | 0.27x | 0.30x | 0.37x |
| Equity ratio | 42.2% | 40.6% | 38.6% | 36.6% | 33.8% | 30.2% |
| Interest coverage | 29.26x | 82.19x | 131.53x | 159.71x | 187.67x | 130.27x |
| Buybacks as a share of market value | 0.0% | -0.8% | 0.4% | 2.1% | 1.2% | -1.7% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.9% | 2.5% | 9.4% |
| Operating income | -28.4% | -12.8% | -6.4% |
| Net income | -35.0% | -18.1% | -9.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 28.4% | 29.5% | 31.0% | 35.7% |
| Operating margin | 4.1% | 5.5% | 6.2% | 8.4% |
| Net margin | 2.2% | 3.3% | 3.9% | 4.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 37.2 | 12.9 | 10.1 | 8.9 | 8.2 | 16.1 | 15.7 | 11.7 | 19.9 | 8.6 |
| Price to sales | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.6 | 1.4 | 0.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 25.00 | 16.00 | 2.00 |
- 2-for-1 split · 29 Aug 2017
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.