Loading…
Employees: 624
Size ExaWizards (4259.T) is a Japan Information Technology company (Packaged Software) with a market value of $384M, the 1206th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥635 on 6 Nov 2026.
Performance Over six months the shares fell 11.4%, against -11.9% for the median peer and +1.8% for the Japan market (cap-weighted) — 11th highest of 21 in its peer set.
Growth Revenue grew 28.1% over the last twelve months (peer median +8.3%); the operating margin is 12.7% (peer median 12.7%).
Valuation It trades at 30.9× forward earnings against a peer median of 16.2× (most expensive of 11).
Price implies For today's price to make sense, revenue must grow about 41% a year for seven years (Req g). Recent delivered growth is +36%, so the hurdle is +5 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
Capital Return on invested capital runs 17.6 points above its cost of capital (19.1% WACC).
Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥13.0B | ¥12.0B | ¥9.81B | ¥8.38B | ¥5.59B |
| Revenue growth | — | +22% | +17% | +50% | — |
| Gross profit | ¥8.31B | ¥8.00B | ¥5.67B | ¥4.69B | ¥3.14B |
| EBITDA | ¥2.18B | ¥2.05B | ¥898M | ¥431M | ¥68.0M |
| Net income | ¥1.55B | ¥1.53B | -¥2.58B | -¥611M | -¥141M |
| Free cash flow | n/a | ¥1.70B | ¥505M | -¥304M | ¥2.00M |
| Capital expenditure | n/a | ¥978M | ¥985M | ¥923M | ¥914M |
| Total debt | ¥2.15B | ¥2.23B | ¥2.55B | ¥2.85B | ¥310M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 4259.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -24.0% | -3.7% | 2nd lowest of 21 |
| 6-month return | -11.4% | -11.9% | 11th highest of 21 |
| Distance from 52-week high | -56.1% | -35.3% | 5th lowest of 21 |
| Revenue growth (TTM) | +28.1% | +8.3% | 6th highest of 21 |
| Operating margin | 12.7% | 12.7% | 11th highest of 21 |
| Forward P/E | 30.9× | 16.2× | most expensive of 11 |
| Growth the price implies (Req g, 7 yrs) | 40.9% | -0.1% | 2nd most demanding of 12 |
| Growth delivered (Del g) | +35.6% | +7.5% | highest of 12 |
| Hurdle (Req g minus delivered) | +5.2 pp | -6.3 pp | 3rd most demanding of 12 |
| ROIC minus cost of capital | +17.6 pp | +2.6 pp | 4th highest of 19 |
| EV / EBITDA | 24.5× | 9.5× | 4th most expensive of 12 |
| Net debt / EBITDA | -3.2× | -0.9× | 2nd least indebted of 12 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| ExaWizards 4259.T | Japan | $384M | -11% | +28% | 13% | 30.9× | 40.9% | +35.6% |
| Datasection 3905.T | Japan | $384M | +6% | +1,178% | 22% | n/a | n/a | n/a |
| Bonree Data Technology 688229.SS | China | $382M | -33% | -21% | -93% | n/a | n/a | n/a |
| Miroku Jyoho Service 9928.T | Japan | $382M | +27% | +6% | 15% | 13.4× | -11.7% | +7.5% |
| TPIsoftware 7781.TWO | Taiwan | $386M | -32% | -16% | -32% | n/a | n/a | n/a |
| Zhengzhou Tiamaes Technology 300807.SZ | China | $379M | -45% | -28% | -19% | n/a | 44.1% | -5.8% |
| Energy One EOL.AX | Australia | $379M | +3% | +14% | 17% | 29.5× | 18.7% | +20.3% |
| AsiaInfo Technologies 1675.HK | Hong Kong | $379M | -49% | -3% | -3% | 6.2× | -13.9% | +0.2% |
| Software Service 3733.T | Japan | $389M | 0% | +23% | 17% | 9.0× | -13.3% | +15.6% |
| Shenzhen ZQgame 300052.SZ | China | $391M | -15% | -18% | -17% | n/a | n/a | n/a |
| Finatext 4419.T | Japan | $392M | +6% | +44% | 16% | 26.1× | n/a | n/a |
| Shimeng Supply Chain Management 001220.SZ | China | $392M | -29% | -17% | 16% | n/a | -0.1% | +1.9% |
| Network People Services Technologies NPST.NS | India | $392M | +44% | +47% | 20% | n/a | n/a | n/a |
| Fukui Computer 9790.T | Japan | $393M | -9% | +10% | 43% | 12.2× | -17.7% | +5.3% |
| Abaxx Technologies ABXX.TO | Canada | $396M | -72% | +304% | -2,744% | n/a | n/a | n/a |
| Artrya AYA.AX | Australia | $397M | -27% | 0% | -97,479% | n/a | n/a | n/a |
| Nanjing Bestway Intelligent Control Technology 301195.SZ | China | $370M | -18% | -4% | 6% | 29.8× | 10.7% | +17.0% |
| TASUKI 166A.T | Japan | $398M | +27% | +45% | 14% | n/a | n/a | n/a |
| Pro-Ship 3763.T | Japan | $370M | +33% | +15% | 36% | 19.3× | -4.4% | +9.4% |
| Kambi KAMBI.ST | Sweden | $398M | 0% | -10% | 9% | 19.1× | 6.1% | +7.7% |
| Cerence CRNC | United States | $369M | -17% | +26% | 12% | 10.8× | 6.4% | -5.3% |