O 
Original Engineering Consultants Co 4642.T · JPY
Industrials · Tokyo Stock Exchange · 🇯🇵 Japan
1,350
+2.20%
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
¥8.52bn
FY2016FY2025
Net income
¥541.3m
FY2016FY2025
Free cash flow
¥486.3m
FY2016FY2025
Shareholders' equity
¥7.90bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥8.52bn | ¥7.12bn | ¥6.63bn | ¥6.49bn | ¥6.21bn | ¥6.27bn | ¥6.34bn | ¥6.26bn | ¥6.26bn | ¥5.59bn |
| Gross profit | ¥2.85bn | ¥2.37bn | ¥2.18bn | ¥2.10bn | ¥1.90bn | ¥1.99bn | ¥2.13bn | ¥2.29bn | ¥2.26bn | ¥1.77bn |
| Operating income | ¥921.8m | ¥845.9m | ¥773.1m | ¥739.8m | ¥576.7m | ¥665.0m | ¥800.5m | ¥1.00bn | ¥1.01bn | ¥576.3m |
| Net income | ¥541.3m | ¥650.2m | ¥477.4m | ¥415.6m | ¥376.1m | ¥375.5m | ¥481.4m | ¥593.3m | ¥973.2m | ¥413.1m |
| Diluted earnings per share | 91.46 | 110.27 | 81.21 | 70.92 | 64.38 | 64.46 | 83.32 | 87.64 | 144.59 | 61.77 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥11.96bn | ¥8.35bn | ¥7.93bn | ¥7.60bn | ¥7.11bn | ¥7.03bn | ¥7.03bn | ¥7.69bn | ¥7.01bn | ¥6.07bn |
| Cash and short-term investments | ¥3.99bn | ¥3.85bn | ¥3.98bn | ¥3.74bn | ¥3.55bn | ¥3.38bn | ¥3.74bn | ¥4.45bn | ¥3.51bn | ¥3.02bn |
| Total liabilities | ¥4.06bn | ¥1.29bn | ¥1.44bn | ¥1.44bn | ¥1.20bn | ¥1.33bn | ¥1.52bn | ¥1.59bn | ¥1.42bn | ¥1.42bn |
| Debt | ¥1.84bn | ¥29.7m | ¥58.2m | ¥84.3m | ¥111.3m | ¥119.8m | ¥45.1m | ¥57.2m | ¥69.7m | ¥68.1m |
| Shareholders' equity | ¥7.90bn | ¥7.06bn | ¥6.49bn | ¥6.15bn | ¥5.91bn | ¥5.70bn | ¥5.51bn | ¥6.10bn | ¥5.58bn | ¥4.65bn |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥604.5m | ¥241.6m | ¥399.4m | ¥691.7m | ¥282.4m | −¥102.0m | ¥426.3m | ¥1.46bn | ¥434.4m | ¥633.6m |
| Capital spending | −¥118.2m | −¥47.9m | −¥10.5m | −¥68.4m | −¥61.5m | −¥70.7m | −¥103.4m | −¥47.2m | −¥39.2m | −¥21.0m |
| Free cash flow | ¥486.3m | ¥193.7m | ¥388.9m | ¥623.3m | ¥220.9m | −¥172.7m | ¥322.9m | ¥1.41bn | ¥395.2m | ¥612.6m |
| Dividends paid | −¥192.3m | −¥190.7m | −¥190.7m | −¥190.7m | −¥188.8m | −¥176.2m | −¥95.5m | −¥81.1m | −¥54.1m | −¥40.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.48bn | ¥3.29bn | ¥2.32bn | ¥1.51bn | ¥2.12bn | ¥2.56bn | ¥1.93bn | ¥1.19bn |
| Gross profit | ¥975.3m | ¥1.20bn | ¥710.4m | ¥277.0m | ¥837.6m | ¥1.03bn | ¥604.0m | ¥200.0m |
| Operating income | ¥411.7m | ¥673.1m | ¥195.8m | −¥200.4m | ¥365.8m | ¥560.6m | ¥177.2m | −¥203.5m |
| Net income | ¥233.5m | ¥412.4m | ¥136.0m | −¥169.6m | ¥221.1m | ¥353.8m | ¥141.0m | −¥160.0m |
| Diluted earnings per share | 38.81 | 68.56 | 22.98 | -28.66 | 37.36 | 59.78 | 23.91 | -27.13 |
| Total assets | ¥13.36bn | ¥13.14bn | ¥11.96bn | ¥11.77bn | ¥11.56bn | ¥11.41bn | ¥8.35bn | ¥8.11bn |
| Cash and short-term investments | ¥6.99bn | ¥4.47bn | ¥3.99bn | ¥5.41bn | ¥6.60bn | ¥4.23bn | ¥3.85bn | ¥4.90bn |
| Debt | ¥1.68bn | ¥224.7m | ¥1.80bn | ¥333.4m | ¥1.47bn | ¥114.0m | ¥21.3m | ¥25.6m |
| Shareholders' equity | ¥8.52bn | ¥8.15bn | ¥7.90bn | ¥7.52bn | ¥7.66bn | ¥7.44bn | ¥7.06bn | ¥6.85bn |
Financial ratios
Data as of 8 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2003 | FY2002 | FY2001 | FY2000 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.5% | 33.3% | 32.9% | 32.3% | 30.6% | 31.7% | — | — | — | — |
| Operating margin | 11.0% | 12.5% | 11.9% | 10.6% | 10.1% | 10.6% | — | — | — | — |
| Net margin | 6.4% | 9.1% | 7.2% | 6.4% | 6.1% | 6.0% | — | — | — | — |
| Return on equity | 6.9% | 9.2% | 7.4% | 6.8% | 6.4% | 6.6% | — | — | — | — |
| Return on assets | 4.5% | 7.8% | 6.0% | 5.5% | 5.3% | 5.3% | — | — | — | — |
| Free cash flow yield | 8.8% | 3.5% | 5.0% | 9.3% | 4.2% | -0.4% | — | — | — | — |
| Revenue growth | 19.6% | 7.4% | 2.3% | 4.5% | -1.1% | -1.0% | — | — | — | — |
| Earnings growth | -16.7% | 36.2% | 14.9% | 10.5% | 0.2% | -22.0% | — | — | — | — |
| Current ratio | 4.31x | 6.12x | 5.07x | 4.66x | 5.86x | 5.10x | — | — | — | — |
| Debt to equity | 0.23x | 0.00x | 0.00x | 0.01x | 0.01x | 0.01x | — | — | — | — |
| Equity ratio | 66.1% | 84.6% | 81.9% | 81.0% | 83.2% | 81.1% | — | — | — | — |
| Interest coverage | 62.43x | 750.28x | 390.11x | 249.12x | 192.53x | 293.08x | — | — | — | — |
| R&D as a share of sales | — | — | — | — | — | — | 0.1% | 0.7% | 0.8% | 0.6% |
| Buybacks as a share of market value | -0.4% | -0.3% | -0.3% | -0.3% | -0.3% | -0.8% | — | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.5% | 6.3% | 4.6% |
| Operating income | 7.6% | 6.7% | 6.4% |
| Net income | 9.2% | 7.6% | 2.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 33.4% | 33.0% | 32.4% | 33.0% |
| Operating margin | 11.3% | 11.4% | 11.0% | 11.8% |
| Net margin | 7.6% | 7.2% | 6.9% | 8.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 16.8 | 10.2 | 13.6 | 11.3 | 15.5 | 15.1 | 11.8 | 10.4 | 4.8 | 6.7 |
| Price to sales | 1.1 | 0.9 | 1.0 | 0.7 | 0.9 | 0.9 | 0.9 | 1.0 | 0.7 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 12 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 67.00 | 32.00 | 32.00 | 32.00 | 32.00 | 30.00 | 14.00 | 12.00 |
- 1.3-for-1 split · 25 Dec 1996
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.