GBAF Logo
Global Banking & Finance Awards® 2026 Nominations open, free to enter Nominate now →
H

Horai Co 9679.T · JPY

Financials · Tokyo Stock Exchange · 🇯🇵 Japan

Compare

2,046

-0.20%

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.

FY2025

Revenue, before interest expense

¥6.11bn

FY2016FY2025

Net income

¥497.9m

FY2016FY2025

Total assets

¥19.71bn

FY2016FY2025

Shareholders' equity

¥9.87bn

FY2016FY2025

Income statement

Fiscal years

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue, before interest expense¥6.11bn¥5.48bn¥5.19bn¥4.94bn¥4.85bn¥4.72bn¥5.40bn¥5.34bn¥5.32bn¥5.30bn
Operating income¥648.8m¥571.4m¥557.0m¥474.2m¥238.5m¥173.7m¥160.7m¥227.2m¥279.6m¥253.0m
Net income¥497.9m¥308.1m¥513.0m¥471.0m¥214.0m¥170.7m¥302.9m¥342.2m¥375.3m¥342.9m
Diluted earnings per share118.8973.56122.50112.4651.1140.7672.3481.7189.6081.82

Balance sheet

At each fiscal year end

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Total assets¥19.71bn¥19.80bn¥18.85bn¥18.88bn¥19.02bn¥19.20bn¥20.68bn¥17.96bn¥17.31bn¥18.34bn
Cash and short-term investments¥1.94bn¥2.40bn¥3.13bn¥3.30bn¥3.64bn¥3.75bn¥6.95bn———
Total liabilities¥9.84bn¥10.42bn¥9.75bn¥10.28bn¥10.90bn¥11.30bn¥12.83bn¥10.34bn¥9.98bn¥11.35bn
Debt¥3.04bn¥3.19bn¥2.81bn¥2.95bn¥3.10bn¥3.30bn¥274.7m——¥1.26bn
Shareholders' equity¥9.87bn¥9.38bn¥9.10bn¥8.60bn¥8.12bn¥7.91bn¥7.85bn¥7.63bn¥7.33bn¥6.99bn
Shares outstanding4m4m4m4m4m4m4m4m4m4m

Latest quarters

By quarter end

Jun 2026Mar 2026Dec 2025Sept 2025Jun 2025Mar 2025Dec 2024Sept 2024
Revenue, before interest expense¥1.71bn¥1.43bn¥1.63bn¥1.87bn¥1.61bn¥1.24bn¥1.39bn¥1.56bn
Operating income¥197.4m¥57.9m¥232.7m¥229.5m¥227.2m¥55.0m¥105.1m¥129.3m
Net income¥156.2m¥33.6m¥190.0m¥187.2m¥190.3m¥55.9m¥64.5m−¥205.9m
Diluted earnings per share37.268.0145.3744.7045.4313.3615.40-49.16
Total assets¥19.77bn¥19.51bn¥19.49bn¥19.71bn¥19.09bn¥18.84bn¥18.99bn¥19.80bn
Cash and short-term investments¥1.95bn¥1.66bn¥1.69bn¥1.94bn¥1.68bn¥1.49bn¥1.71bn¥2.40bn
Debt¥120.8m¥2.92bn¥120.8m¥3.00bn¥120.8m¥3.04bn¥120.8m¥144.9m
Shareholders' equity¥10.22bn¥10.00bn¥9.98bn¥9.87bn¥9.59bn¥9.37bn¥9.34bn¥9.38bn

Financial ratios

Data as of 7 Oct 2026

FY2025FY2024FY2023FY2022FY2021FY2020
Operating margin11.6%10.1%14.2%14.3%6.3%3.7%
Net margin8.1%5.6%9.9%9.5%4.4%3.6%
Return on equity5.0%3.3%5.6%5.5%2.6%2.2%
Return on assets2.5%1.6%2.7%2.5%1.1%0.9%
Revenue growth11.5%5.7%5.0%1.9%2.7%-12.6%
Earnings growth61.6%-40.0%8.9%120.0%25.4%-43.6%
Current ratio1.83x1.76x3.05x3.13x3.20x4.64x
Debt to equity0.30x0.33x0.30x0.33x0.36x0.39x
Equity ratio50.1%47.4%48.3%45.5%42.7%41.2%
Interest coverage20.85x18.19x24.98x23.13x9.71x61.03x
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 years5 years10 years
Revenue7.4%5.3%1.5%
Operating income11.0%30.1%9.8%
Net income1.9%23.9%1.7%

Average margins

Over each period

1 year3 years5 years10 years
Operating margin10.5%10.4%8.5%6.6%
Net margin7.0%8.2%7.0%6.8%

Valuation history

At each fiscal year end

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Price to earnings16.121.79.58.320.125.113.510.39.48.5
Price to sales1.31.20.90.80.90.90.80.70.70.6

Dividends and splits

Per share, in the currency the company pays

Paid for 19 years. Last went ex-dividend on 29 Sept 2025.

FY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Paid in the year24.0022.0020.0018.33316.66716.66716.66716.667
  • 3-for-1 split · 28 Mar 2025
  • 10-to-1 reverse split · 29 Mar 2017
  • 1.3-for-1 split · 25 Sept 1991

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.