2154 Open Up Group Inc. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

2154

TSE Prime

Open Up Group Inc.

1,765

JPY

-40

(-2.22%)

Dec 5, 2:18 pm JST

11.39

USD

Dec 5, 12:18 am EST

Result

PTS

outside of trading hours

1,764.8

Dec 5, 2:17 pm JST

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jun, 2022	148,573	10,103	10,238	6,975	78.3	45	Aug 5, 2022	IFRS
Jun, 2023	150,697	12,164	12,508	9,533	109.1	50	Aug 10, 2023	IFRS
Jun, 2024	173,225	14,293	14,555	11,768	135.8	65	Aug 9, 2024	IFRS
Jun, 2025	187,954	16,244	16,172	12,559	144.6	75	Aug 8, 2025	IFRS
Jun, 2026 Guidance	171,000	16,500	16,500	11,800	139.0	85	Aug 8, 2025	IFRS
YoY	-9.0%	+1.6%	+2.0%	-6.0%	-3.8%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Jun, 2021	Aug 7, 2020	77,800	4,800	4,800	2,700	42	J-GAAP
- - - -	Jan 29, 2021	ー	ー	ー	ー	44	J-GAAP
- - - -	May 14, 2021	94,800	3,200	4,400	2,700	44	J-GAAP
Results	Aug 6, 2021	95,110	3,356	4,935	2,611	44	J-GAAP
Jun, 2022	Aug 6, 2021	Available in future release
	Feb 10, 2022
Results	Aug 5, 2022
Jun, 2023	Aug 5, 2022
	May 12, 2023
Results	Aug 10, 2023
Jun, 2024	Aug 10, 2023
	Feb 9, 2024
	May 10, 2024
Results	Aug 9, 2024
Jun, 2025	Aug 9, 2024
	Feb 27, 2025
	May 9, 2025
Results	Aug 8, 2025
Jun, 2026	Aug 8, 2025	171,000	16,500	16,500	11,800	85	IFRS

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Jun, 2003	44	－	Available in future release
Jun, 2004	43	-2.3
Nov, 2004 Changed	18	－
Jun, 2005	2,323	+5,302.3
Jun, 2006	6,130	+163.9
Jun, 2007	9,103	+48.5
Jun, 2008	12,384	+36.0
Jun, 2009	11,015	-11.1
Jun, 2010	11,262	+2.2
Jun, 2011	13,588	+20.7
Jun, 2012	15,459	+13.8
Jun, 2013	14,915	-3.5
Jun, 2014	17,645	+18.3
Jun, 2015	20,819	+18.0
Jun, 2016	30,143	+44.8
Jun, 2017	43,035	+42.8
Jun, 2018	65,363	+51.9
Jun, 2019	81,596	+24.8
Jun, 2020	81,755	+0.2
Jun, 2021	95,110	+16.3
Jun, 2022	148,573	+56.2
Jun, 2023	150,697	+1.4
Jun, 2024	173,225	+14.9
Jun, 2025	187,954	+8.5
Jun, 2026 Guidance	171,000	-9.0	16,500	+1.6	16,500	+2.0	139.0	-3.9

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Jun, 2024	173,225	14,293	8.25	17.04	10.79	1.59	135.8
Jun, 2025	187,954	16,244	8.64	16.52	10.50	1.57	144.6
Jun, 2026 Guidance	171,000	16,500	9.65	16.00	9.98	1.45	139.0

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	187,954	16,244	16,172	12,559	144.6
Fiscal Year	Jun, 2025	Jun, 2025	Jun, 2025	Jun, 2025	Jun, 2025

First Half

Result

Guidance History

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jul - Dec, 2022	74,952	7,305	7,270	5,264	59.8	17	Feb 10, 2023	IFRS
Jul - Dec, 2023	85,053	7,911	7,868	5,351	61.8	20	Feb 9, 2024	IFRS
Jul - Dec, 2024	101,037	8,970	8,944	5,884	67.8	30	Feb 7, 2025	IFRS
Jul - Dec, 2025 Guidance	ー	ー	ー	ー	－	35	Aug 8, 2025	IFRS
YoY	－	－	－	－	－

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Dec, 2022	Aug 5, 2022	ー	ー	ー	ー	17	IFRS
- - - - Results	Feb 10, 2023	74,952	7,305	7,270	5,264	17	IFRS
Dec, 2023	Aug 10, 2023	Available in future release
	Nov 10, 2023
Results	Feb 9, 2024
Dec, 2024	Aug 9, 2024
Results	Feb 7, 2025
Dec, 2025	Aug 8, 2025	ー	ー	ー	ー	35	IFRS

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Jun, 2023	12,164	16,209	15,598	611	-12,667	16,077	15.84	IFRS
Jun, 2024	14,293	14,148	19,177	-5,029	-8,889	21,506	18.45	IFRS
Jun, 2025	16,244	8,601	14,159	-5,558	-9,675	20,353	16.59	IFRS

Actual Performance and Financial Trends

Accumulated Results 1st Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Jul - Sep, 2023	41,329	3,243	3,244	2,276	26.3	41.2	Nov 10, 2023	IFRS
Jul - Sep, 2024	48,366	4,149	3,971	2,387	27.5	44.4	Nov 8, 2024	IFRS
Jul - Sep, 2025	41,160	4,120	4,176	2,777	32.4	ー	Nov 7, 2025	IFRS
YoY	-14.9%	-0.7%	+5.2%	+16.3%	+17.9%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Oct - Dec, 2023	43,724	4,668	4,624	3,075	35.5	10.7	Feb 9, 2024	IFRS
Jan - Mar, 2024	41,615	3,737	3,871	2,867	33.1	9.0	May 10, 2024	IFRS
Apr - Jun, 2024	46,557	2,645	2,816	3,550	41.0	5.7	Aug 9, 2024	IFRS
Jul - Sep, 2024	48,366	4,149	3,971	2,387	27.5	8.6	Nov 8, 2024	IFRS
Oct - Dec, 2024	52,671	4,821	4,973	3,497	40.3	9.2	Feb 7, 2025	IFRS
Jan - Mar, 2025	45,769	3,939	3,843	2,851	32.8	8.6	May 9, 2025	IFRS
Apr - Jun, 2025	41,148	3,335	3,385	3,824	44.0	8.1	Aug 8, 2025	IFRS
Jul - Sep, 2025	41,160	4,120	4,176	2,777	32.4	10.0	Nov 7, 2025	IFRS
YoY	-14.9%	-0.7%	+5.2%	+16.3%	+17.9%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Oct - Dec, 2020	19,820	-3.4	Available in future release
Jan - Mar, 2021	21,890	+0.8
Apr - Jun, 2021	35,657	+86.2
Jul - Sep, 2021	36,554	+106.0
Oct - Dec, 2021	37,916	+91.3
Jan - Mar, 2022	36,229	+65.5
Apr - Jun, 2022	37,874	+6.2
Jul - Sep, 2022	38,993	+6.7
Oct - Dec, 2022	35,959	-5.2
Jan - Mar, 2023	36,809	+1.6
Apr - Jun, 2023	38,936	+2.8
Jul - Sep, 2023	41,329	+6.0
Oct - Dec, 2023	43,724	+21.6
Jan - Mar, 2024	41,615	+13.1
Apr - Jun, 2024	46,557	+19.6
Jul - Sep, 2024	48,366	+17.0
Oct - Dec, 2024	52,671	+20.5
Jan - Mar, 2025	45,769	+10.0
Apr - Jun, 2025	41,148	-11.6
Jul - Sep, 2025	41,160	-14.9	4,120	-0.7	4,176	+5.2	32.4	+17.8

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	52,671	4,821	4,973	3,824	44.0
Fiscal Year	Dec, 2024	Dec, 2024	Dec, 2024	Jun, 2025	Jun, 2025

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Jun, 2023	750.50	64.0	101,491	64,956	-13,967	0.02	Aug 10, 2023	IFRS
Jun, 2024	843.15	62.8	116,566	73,198	-7,004	0.02	Aug 9, 2024	IFRS
Jun, 2025	907.03	64.2	122,702	78,835	-613	0.06	Aug 8, 2025	IFRS
Jul - Sep, 2025	ー	62.3	118,276	73,744	-1,752	0.14	Nov 7, 2025	IFRS

Open Up Group Inc.(2154) Financial Results