JP Stock MarketDetailed Quotes

7793 Image Magic

Watchlist
  • 1068
  • -2-0.19%
20min DelayMarket Closed Jul 17 15:00 JST
2.47BMarket Cap12.17P/E (Static)

Image Magic Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(Q1)Mar 31, 2024
(FY)Dec 31, 2023
(Q2)Oct 31, 2023
(Q4)Apr 30, 2023
(Q3)Jan 31, 2023
(Q2)Oct 31, 2022
(Q1)Jul 31, 2022
(FY)Apr 30, 2022
(Q4)Apr 30, 2022
(Q3)Jan 31, 2022
Assets
Current assets
Cash, cash equivalents and short term investments
--638.71M
-9.78%862.49M
19.53%774.42M
-28.91%679.54M
16.76%640.77M
12.84%647.89M
--728.59M
66.44%955.95M
--955.95M
--548.78M
-Cash and cash equivalents
--638.71M
-9.78%862.49M
19.53%774.42M
-28.91%679.54M
16.76%640.77M
12.84%647.89M
--728.59M
66.44%955.95M
--955.95M
--548.78M
Receivables
--567.36M
37.61%455.61M
41.33%552.58M
17.30%388.36M
19.30%364.83M
-21.87%390.99M
--433.64M
-5.75%331.09M
--331.09M
--305.81M
-Accounts receivable
--567.36M
37.61%455.61M
41.33%552.58M
17.30%388.36M
19.30%364.83M
-21.87%390.99M
--433.64M
-5.75%331.09M
--331.09M
--305.81M
-Gross accounts receivable
--567.36M
37.61%455.61M
41.33%552.58M
17.30%388.36M
19.30%364.83M
-21.87%390.99M
--433.64M
-5.75%331.09M
--331.09M
--305.81M
Inventory
--262.71M
-11.27%302.48M
-2.34%290.92M
-26.03%252.18M
-26.09%267.27M
14.15%297.89M
--328.75M
68.70%340.91M
--340.91M
--361.63M
Prepaid assets
----
98.19%122.57M
----
54.10%95.3M
----
----
----
-14.52%61.84M
--61.84M
----
Other current assets
--152.76M
65.71%19.26M
70.43%164.38M
46.26%17M
43.77%106.91M
14.99%96.45M
--81.07M
-49.12%11.62M
--11.62M
--74.36M
Total current assets
--1.62B
3.58%1.76B
24.36%1.78B
-15.81%1.43B
6.91%1.38B
0.97%1.43B
--1.57B
39.13%1.7B
--1.7B
--1.29B
Non current assets
Net PPE
--789.14M
35.59%801.42M
15.67%718.42M
34.41%794.47M
4.51%585.65M
3.99%621.06M
--617.34M
-13.35%591.08M
--591.08M
--560.38M
-Gross PP&E
--789.14M
18.04%1.24B
15.67%718.42M
32.90%1.39B
4.51%585.65M
3.99%621.06M
--617.34M
6.73%1.05B
--1.05B
--560.38M
-Accumulated depreciation
----
4.62%-436.59M
----
-30.95%-599.44M
----
----
----
-52.32%-457.75M
---457.75M
----
Prepaid assets-non current
----
34.47%2.68M
----
22.16%2.43M
----
----
----
41.23%1.99M
--1.99M
----
Total investment
--145.7M
0.00%10K
42.22%141.16M
0.00%10K
40.92%91.84M
51.86%99.26M
--99.12M
0.00%10K
--10K
--65.17M
-Other investment
----
0.00%10K
----
0.00%10K
----
----
----
0.00%10K
--10K
----
Goodwill and other intangible assets
--77.18M
84.28%67.92M
41.49%68.78M
62.14%59.76M
47.57%54.03M
100.19%48.61M
--39.41M
129.89%36.86M
--36.86M
--36.61M
-Other intangible assets
----
84.28%67.92M
----
62.14%59.76M
----
----
----
129.89%36.86M
--36.86M
----
Deferred tax assets-non current
----
110.29%50.95M
----
89.02%45.8M
----
----
----
30.28%24.23M
--24.23M
----
Other non current assets
----
0.57%175K
----
0.57%175K
----
----
----
0.00%174K
--174K
----
Total non current assets
--1.01B
41.08%923.15M
20.73%928.36M
37.95%902.64M
10.47%731.52M
11.95%768.93M
--755.87M
-8.92%654.34M
--654.34M
--662.16M
Total assets
--2.63B
14.00%2.69B
23.09%2.71B
-0.88%2.34B
8.12%2.11B
4.55%2.2B
--2.33B
21.35%2.36B
--2.36B
--1.95B
Liabilities
Current liabilities
Financial liabilities
--98.14M
-19.60%116.32M
-3.19%98.15M
-29.94%101.36M
-24.79%90.58M
-20.47%101.39M
--112.93M
-43.11%144.67M
--144.67M
--120.43M
-Current debt and capital lease obligation
--98.14M
-19.60%116.32M
-3.19%98.15M
-29.94%101.36M
-24.79%90.58M
-20.47%101.39M
--112.93M
-43.11%144.67M
--144.67M
--120.43M
-Including:Current debt
--98.14M
-16.01%97.32M
-3.19%98.15M
-30.46%80.57M
-24.79%90.58M
-20.47%101.39M
--112.93M
-47.85%115.87M
--115.87M
--120.43M
-Including:Current capital Lease obligation
----
-34.05%19M
----
-27.83%20.79M
----
----
----
-10.38%28.81M
--28.81M
----
Payables
--275.06M
8.83%455.61M
51.49%377.95M
12.96%472.9M
-35.06%150.9M
-23.32%249.49M
--191.37M
5.07%418.64M
--418.64M
--232.35M
-accounts payable
--261.25M
45.35%225.93M
23.89%272.39M
19.49%185.75M
18.36%150.9M
6.43%219.86M
--161.73M
-13.65%155.44M
--155.44M
--127.49M
-Total tax payable
--13.81M
-35.09%113.66M
256.30%105.56M
-79.87%35.25M
--0
-75.06%29.63M
--29.64M
155.62%175.1M
--175.1M
--104.86M
-Other payable
----
31.69%116.01M
----
185.95%251.9M
----
----
----
-41.24%88.09M
--88.09M
----
Current provisions
--12.15M
--15.47M
--9.16M
--9.83M
----
----
--1.09M
----
----
----
Pension and other retirement benefit plans
--18.42M
--0
38.00%34.55M
8.03%29.98M
100.26%23.43M
55.85%25.04M
--16.18M
27.23%27.75M
--27.75M
--11.7M
Accrued and deferred income
----
68.78%218.11M
----
18.03%152.53M
----
----
----
-26.49%129.23M
--129.23M
----
Other current liabilities
--380.9M
-12.59%14.38M
30.66%332.78M
-2.77%15.99M
-2.88%294.25M
-21.87%254.69M
--369.52M
404.82%16.45M
--16.45M
--302.98M
Current liabilities
--784.66M
11.29%819.88M
35.20%852.6M
6.22%782.58M
-16.23%559.16M
-20.67%630.6M
--691.09M
-13.69%736.73M
--736.73M
--667.46M
Non current liabilities
Non current financial liabilities
--223.49M
-10.85%292.38M
5.71%263.69M
-38.05%203.19M
-38.04%222.5M
-36.51%249.44M
--293.01M
-30.11%327.96M
--327.96M
--359.11M
-Long term debt and capital lease obligation
--223.49M
-10.85%292.38M
5.71%263.69M
-38.05%203.19M
-38.04%222.5M
-36.51%249.44M
--293.01M
-30.11%327.96M
--327.96M
--359.11M
-Including:Long term debt
--223.49M
10.37%249.28M
50.52%263.69M
-35.67%145.29M
-36.23%159.4M
-36.66%175.19M
--197.63M
-33.91%225.86M
--225.86M
--249.97M
-Including:Long term capital lease obligation
----
-57.79%43.1M
----
-43.29%57.9M
-42.18%63.1M
-36.16%74.25M
--95.38M
-19.94%102.1M
--102.1M
--109.14M
Long term provisions
--47.94M
39.45%38.69M
11.75%40.04M
29.32%35.88M
29.29%35.86M
29.25%35.84M
--35.4M
0.15%27.75M
--27.75M
--27.74M
Other non current liabilities
--38.42M
-50.00%1K
2,309,900.00%46.2M
0.00%2K
0.00%3K
0.00%2K
--2K
0.00%2K
--2K
--3K
Total non current liabilities
--309.85M
-6.93%331.07M
22.66%349.93M
-32.79%239.07M
-33.21%258.36M
-32.18%285.28M
--328.41M
-28.42%355.71M
--355.71M
--386.85M
Total liabilities
--1.09B
5.36%1.15B
31.30%1.2B
-6.48%1.02B
-22.46%817.52M
-24.65%915.88M
--1.02B
-19.11%1.09B
--1.09B
--1.05B
Shareholders'equity
Share capital
--302.76M
0.33%302.22M
0.17%302.22M
0.18%301.77M
206.31%301.71M
206.31%301.71M
--301.51M
220.46%301.24M
--301.24M
--98.5M
-common stock
--302.76M
0.33%302.22M
0.17%302.22M
0.18%301.77M
206.31%301.71M
206.31%301.71M
--301.51M
220.46%301.24M
--301.24M
--98.5M
Additional paid-in capital
--477M
0.21%476.46M
0.11%476.46M
0.11%476.01M
74.51%475.95M
74.51%475.95M
--475.74M
33.02%475.47M
--475.47M
--272.73M
Retained earnings
--759.41M
55.35%756.03M
43.42%729.57M
10.07%535.66M
-2.09%516.21M
-2.09%508.68M
--531.26M
92.95%486.67M
--486.67M
--527.2M
Less: Treasury stock
--107K
46.58%107K
46.58%107K
0.00%73K
--73K
--73K
--73K
-99.94%73K
--73K
----
Total stockholders'equity
--1.54B
21.48%1.53B
17.25%1.51B
3.96%1.31B
44.01%1.29B
44.39%1.29B
--1.31B
113.86%1.26B
--1.26B
--898.43M
Total equity
--1.54B
21.48%1.53B
17.25%1.51B
3.96%1.31B
44.01%1.29B
44.39%1.29B
--1.31B
113.86%1.26B
--1.26B
--898.43M
Currency Unit
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
JPY
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(Q1)Mar 31, 2024(FY)Dec 31, 2023(Q2)Oct 31, 2023(Q4)Apr 30, 2023(Q3)Jan 31, 2023(Q2)Oct 31, 2022(Q1)Jul 31, 2022(FY)Apr 30, 2022(Q4)Apr 30, 2022(Q3)Jan 31, 2022
Assets
Current assets
Cash, cash equivalents and short term investments --638.71M-9.78%862.49M19.53%774.42M-28.91%679.54M16.76%640.77M12.84%647.89M--728.59M66.44%955.95M--955.95M--548.78M
-Cash and cash equivalents --638.71M-9.78%862.49M19.53%774.42M-28.91%679.54M16.76%640.77M12.84%647.89M--728.59M66.44%955.95M--955.95M--548.78M
Receivables --567.36M37.61%455.61M41.33%552.58M17.30%388.36M19.30%364.83M-21.87%390.99M--433.64M-5.75%331.09M--331.09M--305.81M
-Accounts receivable --567.36M37.61%455.61M41.33%552.58M17.30%388.36M19.30%364.83M-21.87%390.99M--433.64M-5.75%331.09M--331.09M--305.81M
-Gross accounts receivable --567.36M37.61%455.61M41.33%552.58M17.30%388.36M19.30%364.83M-21.87%390.99M--433.64M-5.75%331.09M--331.09M--305.81M
Inventory --262.71M-11.27%302.48M-2.34%290.92M-26.03%252.18M-26.09%267.27M14.15%297.89M--328.75M68.70%340.91M--340.91M--361.63M
Prepaid assets ----98.19%122.57M----54.10%95.3M-------------14.52%61.84M--61.84M----
Other current assets --152.76M65.71%19.26M70.43%164.38M46.26%17M43.77%106.91M14.99%96.45M--81.07M-49.12%11.62M--11.62M--74.36M
Total current assets --1.62B3.58%1.76B24.36%1.78B-15.81%1.43B6.91%1.38B0.97%1.43B--1.57B39.13%1.7B--1.7B--1.29B
Non current assets
Net PPE --789.14M35.59%801.42M15.67%718.42M34.41%794.47M4.51%585.65M3.99%621.06M--617.34M-13.35%591.08M--591.08M--560.38M
-Gross PP&E --789.14M18.04%1.24B15.67%718.42M32.90%1.39B4.51%585.65M3.99%621.06M--617.34M6.73%1.05B--1.05B--560.38M
-Accumulated depreciation ----4.62%-436.59M-----30.95%-599.44M-------------52.32%-457.75M---457.75M----
Prepaid assets-non current ----34.47%2.68M----22.16%2.43M------------41.23%1.99M--1.99M----
Total investment --145.7M0.00%10K42.22%141.16M0.00%10K40.92%91.84M51.86%99.26M--99.12M0.00%10K--10K--65.17M
-Other investment ----0.00%10K----0.00%10K------------0.00%10K--10K----
Goodwill and other intangible assets --77.18M84.28%67.92M41.49%68.78M62.14%59.76M47.57%54.03M100.19%48.61M--39.41M129.89%36.86M--36.86M--36.61M
-Other intangible assets ----84.28%67.92M----62.14%59.76M------------129.89%36.86M--36.86M----
Deferred tax assets-non current ----110.29%50.95M----89.02%45.8M------------30.28%24.23M--24.23M----
Other non current assets ----0.57%175K----0.57%175K------------0.00%174K--174K----
Total non current assets --1.01B41.08%923.15M20.73%928.36M37.95%902.64M10.47%731.52M11.95%768.93M--755.87M-8.92%654.34M--654.34M--662.16M
Total assets --2.63B14.00%2.69B23.09%2.71B-0.88%2.34B8.12%2.11B4.55%2.2B--2.33B21.35%2.36B--2.36B--1.95B
Liabilities
Current liabilities
Financial liabilities --98.14M-19.60%116.32M-3.19%98.15M-29.94%101.36M-24.79%90.58M-20.47%101.39M--112.93M-43.11%144.67M--144.67M--120.43M
-Current debt and capital lease obligation --98.14M-19.60%116.32M-3.19%98.15M-29.94%101.36M-24.79%90.58M-20.47%101.39M--112.93M-43.11%144.67M--144.67M--120.43M
-Including:Current debt --98.14M-16.01%97.32M-3.19%98.15M-30.46%80.57M-24.79%90.58M-20.47%101.39M--112.93M-47.85%115.87M--115.87M--120.43M
-Including:Current capital Lease obligation -----34.05%19M-----27.83%20.79M-------------10.38%28.81M--28.81M----
Payables --275.06M8.83%455.61M51.49%377.95M12.96%472.9M-35.06%150.9M-23.32%249.49M--191.37M5.07%418.64M--418.64M--232.35M
-accounts payable --261.25M45.35%225.93M23.89%272.39M19.49%185.75M18.36%150.9M6.43%219.86M--161.73M-13.65%155.44M--155.44M--127.49M
-Total tax payable --13.81M-35.09%113.66M256.30%105.56M-79.87%35.25M--0-75.06%29.63M--29.64M155.62%175.1M--175.1M--104.86M
-Other payable ----31.69%116.01M----185.95%251.9M-------------41.24%88.09M--88.09M----
Current provisions --12.15M--15.47M--9.16M--9.83M----------1.09M------------
Pension and other retirement benefit plans --18.42M--038.00%34.55M8.03%29.98M100.26%23.43M55.85%25.04M--16.18M27.23%27.75M--27.75M--11.7M
Accrued and deferred income ----68.78%218.11M----18.03%152.53M-------------26.49%129.23M--129.23M----
Other current liabilities --380.9M-12.59%14.38M30.66%332.78M-2.77%15.99M-2.88%294.25M-21.87%254.69M--369.52M404.82%16.45M--16.45M--302.98M
Current liabilities --784.66M11.29%819.88M35.20%852.6M6.22%782.58M-16.23%559.16M-20.67%630.6M--691.09M-13.69%736.73M--736.73M--667.46M
Non current liabilities
Non current financial liabilities --223.49M-10.85%292.38M5.71%263.69M-38.05%203.19M-38.04%222.5M-36.51%249.44M--293.01M-30.11%327.96M--327.96M--359.11M
-Long term debt and capital lease obligation --223.49M-10.85%292.38M5.71%263.69M-38.05%203.19M-38.04%222.5M-36.51%249.44M--293.01M-30.11%327.96M--327.96M--359.11M
-Including:Long term debt --223.49M10.37%249.28M50.52%263.69M-35.67%145.29M-36.23%159.4M-36.66%175.19M--197.63M-33.91%225.86M--225.86M--249.97M
-Including:Long term capital lease obligation -----57.79%43.1M-----43.29%57.9M-42.18%63.1M-36.16%74.25M--95.38M-19.94%102.1M--102.1M--109.14M
Long term provisions --47.94M39.45%38.69M11.75%40.04M29.32%35.88M29.29%35.86M29.25%35.84M--35.4M0.15%27.75M--27.75M--27.74M
Other non current liabilities --38.42M-50.00%1K2,309,900.00%46.2M0.00%2K0.00%3K0.00%2K--2K0.00%2K--2K--3K
Total non current liabilities --309.85M-6.93%331.07M22.66%349.93M-32.79%239.07M-33.21%258.36M-32.18%285.28M--328.41M-28.42%355.71M--355.71M--386.85M
Total liabilities --1.09B5.36%1.15B31.30%1.2B-6.48%1.02B-22.46%817.52M-24.65%915.88M--1.02B-19.11%1.09B--1.09B--1.05B
Shareholders'equity
Share capital --302.76M0.33%302.22M0.17%302.22M0.18%301.77M206.31%301.71M206.31%301.71M--301.51M220.46%301.24M--301.24M--98.5M
-common stock --302.76M0.33%302.22M0.17%302.22M0.18%301.77M206.31%301.71M206.31%301.71M--301.51M220.46%301.24M--301.24M--98.5M
Additional paid-in capital --477M0.21%476.46M0.11%476.46M0.11%476.01M74.51%475.95M74.51%475.95M--475.74M33.02%475.47M--475.47M--272.73M
Retained earnings --759.41M55.35%756.03M43.42%729.57M10.07%535.66M-2.09%516.21M-2.09%508.68M--531.26M92.95%486.67M--486.67M--527.2M
Less: Treasury stock --107K46.58%107K46.58%107K0.00%73K--73K--73K--73K-99.94%73K--73K----
Total stockholders'equity --1.54B21.48%1.53B17.25%1.51B3.96%1.31B44.01%1.29B44.39%1.29B--1.31B113.86%1.26B--1.26B--898.43M
Total equity --1.54B21.48%1.53B17.25%1.51B3.96%1.31B44.01%1.29B44.39%1.29B--1.31B113.86%1.26B--1.26B--898.43M
Currency Unit JPYJPYJPYJPYJPYJPYJPYJPYJPYJPY
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAP

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List
JP
Overall
Symbol
Latest Price
%Chg