I 
International Conglomerate of Distribution for Automobile Holdings Co 3184.T · JPY
Consumer Discretionary · Tokyo Stock Exchange · 🇯🇵 Japan
4,005
—
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
¥38.94bn
FY2017FY2026
Net income
¥1.27bn
FY2017FY2026
Free cash flow
−¥1.30bn
FY2017FY2026
Shareholders' equity
¥11.72bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥38.94bn | ¥38.18bn | ¥33.10bn | ¥30.50bn | ¥28.45bn | ¥26.72bn | ¥27.07bn | ¥28.18bn | ¥26.00bn | ¥24.04bn |
| Gross profit | ¥7.00bn | ¥6.96bn | ¥6.47bn | ¥5.87bn | ¥5.73bn | ¥5.46bn | ¥5.23bn | ¥5.32bn | ¥4.80bn | ¥4.32bn |
| Operating income | ¥1.95bn | ¥1.84bn | ¥1.80bn | ¥1.39bn | ¥1.56bn | ¥1.46bn | ¥1.12bn | ¥1.15bn | ¥896.7m | ¥550.3m |
| Net income | ¥1.27bn | ¥1.27bn | ¥930.9m | ¥883.5m | ¥975.9m | ¥788.4m | ¥679.0m | ¥737.9m | ¥401.3m | ¥351.4m |
| Diluted earnings per share | 603.87 | 606.98 | 443.32 | 420.75 | 464.75 | 375.46 | 323.35 | 351.39 | 191.28 | 168.25 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥22.24bn | ¥19.38bn | ¥19.88bn | ¥15.63bn | ¥15.26bn | ¥14.72bn | ¥14.67bn | ¥14.99bn | ¥15.53bn | ¥15.51bn |
| Cash and short-term investments | ¥728.9m | ¥1.16bn | ¥840.8m | ¥758.9m | ¥776.2m | ¥962.1m | ¥942.4m | ¥861.8m | ¥901.1m | ¥706.2m |
| Total liabilities | ¥10.16bn | ¥8.63bn | ¥10.36bn | ¥7.06bn | ¥7.55bn | ¥7.96bn | ¥8.66bn | ¥9.56bn | ¥10.71bn | ¥11.04bn |
| Debt | ¥2.48bn | ¥1.43bn | ¥3.32bn | ¥1.51bn | ¥2.30bn | ¥2.70bn | ¥3.81bn | ¥4.41bn | ¥5.83bn | ¥6.88bn |
| Shareholders' equity | ¥11.72bn | ¥10.42bn | ¥9.21bn | ¥8.28bn | ¥7.45bn | ¥6.55bn | ¥5.82bn | ¥5.27bn | ¥4.68bn | ¥4.34bn |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥2.25bn | ¥5.66bn | ¥1.14bn | ¥3.19bn | ¥1.78bn | ¥2.51bn | ¥1.90bn | ¥2.74bn | ¥2.39bn | ¥1.42bn |
| Capital spending | −¥3.56bn | −¥3.45bn | −¥2.73bn | −¥2.32bn | −¥1.46bn | −¥1.26bn | −¥1.33bn | −¥1.30bn | −¥1.02bn | −¥1.85bn |
| Free cash flow | −¥1.30bn | ¥2.21bn | −¥1.59bn | ¥876.2m | ¥322.8m | ¥1.25bn | ¥572.1m | ¥1.45bn | ¥1.37bn | −¥434.0m |
| Dividends paid | −¥147.0m | −¥104.9m | −¥105.1m | −¥104.9m | −¥105.1m | −¥105.5m | −¥104.8m | −¥105.0m | −¥105.0m | −¥104.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.91bn | ¥10.12bn | ¥10.06bn | ¥9.44bn | ¥9.31bn | ¥10.36bn | ¥9.32bn | ¥9.38bn |
| Gross profit | ¥1.79bn | ¥1.78bn | ¥1.82bn | ¥1.74bn | ¥1.66bn | ¥1.74bn | ¥1.67bn | ¥1.82bn |
| Operating income | ¥494.5m | ¥460.2m | ¥573.1m | ¥485.1m | ¥433.0m | ¥375.6m | ¥390.0m | ¥546.0m |
| Net income | ¥331.8m | ¥271.3m | ¥367.0m | ¥320.6m | ¥309.0m | ¥329.3m | ¥250.0m | ¥348.0m |
| Diluted earnings per share | 158.00 | 129.20 | 174.77 | 152.68 | 147.16 | 156.81 | 119.06 | 165.73 |
| Total assets | ¥21.56bn | ¥22.24bn | ¥20.19bn | ¥20.46bn | ¥18.79bn | ¥19.38bn | ¥19.09bn | ¥19.17bn |
| Cash and short-term investments | ¥734.4m | ¥728.9m | ¥728.3m | ¥1.08bn | ¥1.14bn | ¥1.16bn | ¥799.2m | ¥1.24bn |
| Debt | ¥1.37bn | ¥2.48bn | ¥1.34bn | ¥1.26bn | ¥342.9m | ¥1.43bn | ¥1.64bn | ¥2.60bn |
| Shareholders' equity | ¥12.00bn | ¥11.72bn | ¥11.37bn | ¥10.96bn | ¥10.58bn | ¥10.42bn | ¥10.03bn | ¥9.74bn |
Financial ratios
Data as of 6 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 18.0% | 18.2% | 19.6% | 19.2% | 20.1% | 20.4% |
| Operating margin | 5.2% | 5.2% | 4.7% | 4.6% | 5.6% | 4.9% |
| Net margin | 3.3% | 3.3% | 2.8% | 2.9% | 3.4% | 3.0% |
| Return on equity | 10.8% | 12.2% | 10.1% | 10.7% | 13.1% | 12.0% |
| Return on assets | 5.7% | 6.6% | 4.7% | 5.7% | 6.4% | 5.4% |
| Free cash flow yield | 67.6% | 105.9% | 44.9% | 64.1% | 37.7% | 43.8% |
| Revenue growth | 2.0% | 15.3% | 8.5% | 7.2% | 6.5% | -1.3% |
| Earnings growth | -0.5% | 36.9% | 5.4% | -9.5% | 23.8% | 16.1% |
| Current ratio | 1.20x | 1.12x | 0.88x | 0.83x | 0.79x | 0.66x |
| Debt to equity | 0.21x | 0.14x | 0.36x | 0.18x | 0.31x | 0.41x |
| Equity ratio | 52.7% | 53.7% | 46.3% | 53.0% | 48.8% | 44.5% |
| Interest coverage | 54.78x | 68.21x | 89.35x | 106.72x | 83.62x | 58.54x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 8.5% | 7.8% | 5.2% |
| Operating income | 12.1% | 6.0% | 12.9% |
| Net income | 12.8% | 10.0% | 14.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.1% | 18.7% | 19.1% | 18.9% |
| Operating margin | 4.9% | 5.0% | 5.1% | 4.4% |
| Net margin | 3.3% | 3.1% | 3.1% | 2.7% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.8 | 7.3 | 7.5 | 6.6 | 5.5 | 6.5 | 6.2 | 5.5 | 8.8 | 9.8 |
| Price to sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 12 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 140.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
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.