262A INTERMESTIC 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.

262A

TSE Prime

INTERMESTIC INC.

2,011

JPY

-7

(-0.35%)

Dec 5, 2:58 pm JST

13.00

USD

Dec 5, 12:58 am EST

Result

PTS

outside of trading hours

2,009.9

Dec 5, 2:57 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
Dec, 2021 ＊	15,124	ー	2,895	869	28.4	12.50	ー	J-GAAP
Dec, 2022 ＊	35,885	2,847	2,664	1,266	41.8	14.55	ー	J-GAAP
Dec, 2023 ＊	39,875	3,497	3,427	2,562	119.6	41.85	ー	J-GAAP
Dec, 2024	44,845	5,012	4,878	3,515	151.3	40.20	Feb 14, 2025	J-GAAP
Dec, 2025 Guidance	50,450	5,986	5,977	4,051	132.4	44	Nov 25, 2025	J-GAAP
YoY	+12.5%	+19.4%	+22.5%	+15.2%	-12.5%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Dec, 2024	Oct 18, 2024	43,489	4,206	4,036	2,720	27.86*	J-GAAP
Results	Feb 14, 2025	44,845	5,012	4,878	3,515	40.2*	J-GAAP
Dec, 2025	Feb 14, 2025	49,330	5,514	5,495	3,750	42.9	J-GAAP
	Nov 25, 2025	50,450	5,986	5,977	4,051	44	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Dec, 2019	13,848	－	Available in future release
Dec, 2020	13,270	-4.2
Dec, 2021	15,124	+14.0
Dec, 2022	35,885	+137.3
Dec, 2023	39,875	+11.1
Dec, 2024	44,845	+12.5
Dec, 2025 Guidance	50,450	+12.5	5,986	+19.4	5,977	+22.5	132.4	-12.5

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Dec, 2023 ＊	39,875	3,497	8.77	48.85	13.41	2.09	119.6
Dec, 2024	44,845	5,012	11.2	23.89	12.80	1.63	151.3
Dec, 2025 Guidance	50,450	5,986	11.9	15.52	11.73	1.46	132.4

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	44,845	5,012	4,878	3,515	151.3
Fiscal Year	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jul - Dec, 2024	23,071	1,927	1,934	1,499	64.5	40.20	Feb 14, 2025	J-GAAP
Jul - Dec, 2025 Guidance	26,480	2,287	2,277	1,524	49.8	44	Nov 25, 2025	J-GAAP
YoY	+14.8%	+18.7%	+17.7%	+1.7%	-22.8%

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
Dec, 2022	2,847	2,029	2,776	-747	-1,393	5,731	31.57	J-GAAP
Dec, 2023	3,497	1,092	2,104	-1,012	-585	6,268	31.23	J-GAAP
Dec, 2024	5,012	4,688	6,359	-1,671	9,057	20,045	57.53	J-GAAP

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
Jan - Sep, 2024	33,620	5,426	5,369	3,731	174.2	110.1	Nov 12, 2024	J-GAAP
Jan - Sep, 2025	38,325	6,221	6,233	4,248	138.8	113.4	Nov 11, 2025	J-GAAP
YoY	+14.0%	+14.7%	+16.1%	+13.9%	-20.3%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Jan - Mar, 2024	10,404	1,287	1,202	801	37.4	12.4	ー	J-GAAP
Apr - Jun, 2024	11,370	1,798	1,742	1,215	56.7	15.8	ー	J-GAAP
Jul - Sep, 2024	11,846	2,341	2,425	1,715	80.1	19.8	Nov 12, 2024	J-GAAP
Oct - Dec, 2024	11,225	-414	-491	-216	-9.3	-3.7	Feb 14, 2025	J-GAAP
Jan - Mar, 2025	11,680	1,897	1,903	1,308	42.8	16.2	May 8, 2025	J-GAAP
Apr - Jun, 2025	12,290	1,802	1,797	1,219	39.9	14.7	Aug 8, 2025	J-GAAP
Jul - Sep, 2025	14,355	2,522	2,533	1,721	56.2	17.6	Nov 11, 2025	J-GAAP
YoY	+21.2%	+7.7%	+4.5%	+0.3%	-29.8%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Jan - Mar, 2024	10,404	－	Available in future release
Apr - Jun, 2024	11,370	－
Jul - Sep, 2024	11,846	－
Oct - Dec, 2024	11,225	－
Jan - Mar, 2025	11,680	+12.3
Apr - Jun, 2025	12,290	+8.1
Jul - Sep, 2025	14,355	+21.2	2,522	+7.7	2,533	+4.5	56.2	-29.8

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	14,355	2,522	2,533	1,721	80.1
Fiscal Year	Sep, 2025	Sep, 2025	Sep, 2025	Sep, 2025	Sep, 2024

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Dec, 2022	384,360.00	22.7	18,151	4,116	ー	ー	ー	J-GAAP
Dec, 2023	595,160.00	31.8	20,070	6,374	9,862	1.14	ー	J-GAAP
Dec, 2024	753.55	66.2	34,842	23,058	12,479	0.14	Feb 14, 2025	J-GAAP
Jan - Sep, 2025	ー	75.6	34,536	26,100	15,497	0.06	Nov 11, 2025	J-GAAP

INTERMESTIC INC.(262A) Financial Results