kabutan
N225

65,020.94

+1.26%

TOPIX

4,103.23

+0.03%

USDJPY

156.36

+0.35%

Kabutan Concierge Closed Beta - Apply now

IMAGE MAGIC, Ordinary Profit Forecast for the Fiscal Year Revised Upward to an Unexpected 18% Increase, Raises Record High Profit, Dividend Revised Upward by 2 Yen

Fri Nov 14, 2025 3:45 pm JST Earnings

7793 IMAGE MAGIC Inc. 【J-GAAP】

Earnings Report

IMAGE MAGIC Inc. <7793> [TSE Growth] announced its financial results after the market closed on November 14th (15:45). The ordinary profit (non-consolidated) for the cumulative third quarter of the fiscal year ending December 2025 (January to September) expanded 499 million yen, an increase 33.4% compared to the same period last year.

In addition, the full-year forecast for ordinary profit has been revised upward 32.5%, from the previous forecast of 400 million yen to 530 million yen (compared to 449 million yen in the previous period), record profits reach two consecutive terms, turning to an 18.0% increase in the ordinary profit outlook.

Based on the full-year plan announced by the company after the upward revision, our estimate of the ordinary profit for the July to December period (second half) is expected to increase 68.1%, from the previous forecast of 191 million yen to 321 million yen (compared to 303 million yen in the same period of the previous year), turning to a 5.9% increase in the ordinary profit outlook.

In light of the strong performance, the company has increased its planned year-end lump-sum dividend for the current fiscal year from the original plan of 30 yen to 32 yen (compared to 30 yen in the previous period).

In the most recent three-month period, from July to September (3Q), the ordinary profit grew 27.2% from the same period last year, reaching 290 million yen. The operating profit margin rose from 10.4% in the same period last year to 11.6%.

Kabutan News

Actual Performance and Financial Trends

Accumulated Results 3rd Quarter
Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Progress Rate
vs. First Half
Announce Accounting
Standards
Changed
May - Dec, 2023
4,376M 344M 342M 220M 95.3 76.2% Feb 14, 2024 J-GAAP
Jan - Sep, 2024
5,584M 364M 374M 250M 107.7 83.3% Nov 14, 2024 J-GAAP
Jan - Sep, 2025
6,878M 497M 499M 296M 122.8 94.2% Nov 14, 2025 J-GAAP
YoY +23.2% +36.5% +33.4% +18.4% +14.1%

Guidance Update

Second Half Update
Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Adj.
Dividend
Announce Accounting
Standards
Jul - Dec, 2025 Prev 4,395M 197M 191M 151M 60.1 30 Aug 14, 2025 J-GAAP
Jul - Dec, 2025 New 4,955M 323M 321M 194M 77.2 32 Nov 14, 2025 J-GAAP
Revision Rate +12.7% +64.0% +68.1% +28.5% +28.5%
Full Year Update
Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Adj.
Dividend
Announce Accounting
Standards
Dec, 2025 Prev 8,770M 404M 400M 267M 106.3 30 Feb 14, 2025 J-GAAP
Dec, 2025 New 9,330M 530M 530M 310M 123.4 32 Nov 14, 2025 J-GAAP
Revision Rate +6.4% +31.2% +32.5% +16.1% +16.1%

Current Period Guidance

Second Half Results
Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Adj.
Dividend
Announce Accounting
Standards
Jul - Dec, 2024
4,383M 303M 303M 163M 69.8 30 Feb 14, 2025 J-GAAP
Guidance
Jul - Dec, 2025
4,955M 323M 321M 194M 77.2 32 Nov 14, 2025 J-GAAP
YoY +13.1% +6.6% +5.9% +19.0% +10.7%
Current Period Guidance
Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Adj.
Dividend
Announce Accounting
Standards
Changed
Dec, 2023
4,376M 344M 342M 220M 95.3 0 Feb 14, 2024 J-GAAP
Dec, 2024
7,767M 439M 449M 258M 110.4 30 Feb 14, 2025 J-GAAP
Guidance
Dec, 2025
9,330M 530M 530M 310M 123.4 32 Nov 14, 2025 J-GAAP
YoY +20.1% +20.7% +18.0% +20.2% +11.7%

Quarterly Results

Fiscal Year Revenue Operating
Profit
Ordinary
Profit
Net
Profit
Adj.
EPS
Operating
Profit Margin
Announce Accounting
Standards
Jul - Sep, 2024
2,200M 228M 228M 155M 66.8 10.4% Nov 14, 2024 J-GAAP
Oct - Dec, 2024
2,183M 75M 75M 8M 3.4 3.4% Feb 14, 2025 J-GAAP
Jan - Mar, 2025
1,858M -3M -3M -24M -10.1 -0.2% May 15, 2025 J-GAAP
Apr - Jun, 2025
2,517M 210M 212M 140M 58.5 8.3% Aug 14, 2025 J-GAAP
Jul - Sep, 2025
2,503M 290M 290M 180M 74.7 11.6% Nov 14, 2025 J-GAAP
YoY +13.8% +27.2% +27.2% +16.1% +11.9%