Loading…
Employees: 3,320
Size INTAGE (4326.T) is a Japan Industrials company (Miscellaneous Commercial Services) with a market value of $448M, the 1133rd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥1,855 on 6 Nov 2026.
Performance Over six months the shares gained 11.7%, against -14.8% for the median peer and +1.8% for the Japan market (cap-weighted) — 6th highest of 21 in its peer set.
Growth Revenue grew 4.7% over the last twelve months (peer median +8.5%); the operating margin is 8.6% (peer median 4.4%).
Valuation It trades at 0.9× enterprise value to sales against a peer median of 2.6× (3rd cheapest of 21).
Price implies For today's price to make sense, revenue must grow about -4% a year for seven years (Req g). Recent delivered growth is +3%, so the hurdle is -8 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 11.4 points above its cost of capital (6.0% WACC).
Next results Next results expected around 9 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|---|
| Revenue | ¥67.9B | ¥67.1B | ¥65.6B | ¥63.3B | ¥61.4B |
| Revenue growth | — | +2% | +4% | +3% | — |
| Gross profit | ¥27.1B | ¥26.8B | ¥24.5B | ¥22.0B | ¥21.3B |
| EBITDA | ¥7.24B | ¥7.20B | ¥5.91B | ¥4.65B | ¥4.94B |
| Net income | ¥1.80B | ¥1.70B | ¥3.51B | ¥2.46B | ¥3.51B |
| Free cash flow | n/a | ¥3.97B | ¥6.20B | ¥1.82B | ¥2.37B |
| Capital expenditure | n/a | ¥1.79B | ¥1.31B | ¥791M | ¥1.15B |
| Total debt | ¥393M | ¥246M | ¥340M | ¥496M | ¥935M |
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 | 4326.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -1.3% | -2.4% | 11th highest of 21 |
| 6-month return | +11.7% | -14.8% | 6th highest of 21 |
| Distance from 52-week high | -14.0% | -30.9% | 6th highest of 21 |
| Revenue growth (TTM) | +4.7% | +8.5% | 9th lowest of 21 |
| Operating margin | 8.6% | 4.4% | 8th highest of 21 |
| EV / Sales | 0.9× | 2.6× | 3rd cheapest of 21 |
| Growth the price implies (Req g, 7 yrs) | -4.5% | 9.0% | 4th least demanding of 13 |
| Growth delivered (Del g) | +3.1% | +10.9% | 3rd lowest of 13 |
| Hurdle (Req g minus delivered) | -7.6 pp | -6.4 pp | 7th least demanding of 13 |
| ROIC minus cost of capital | +11.4 pp | -4.1 pp | 2nd highest of 20 |
| EV / EBITDA | 8.3× | 9.8× | 3rd cheapest of 8 |
| Net debt / EBITDA | -1.4× | -0.6× | 6th least indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| INTAGE 4326.T | Japan | $448M | +12% | +5% | 9% | 0.9× | -4.5% | +3.1% |
| Beijing Dataway Horizon 301169.SZ | China | $447M | -41% | +10% | -8% | 7.6× | n/a | n/a |
| Tatung System Technologies 8099.TWO | Taiwan | $449M | +132% | +41% | 7% | 2.5× | 9.3% | +3.2% |
| Latent View Analytics LATENTVIEW.NS | India | $449M | -34% | +20% | 18% | 3.2× | 24.4% | +28.2% |
| BBK Test Systems 301598.SZ | China | $446M | -20% | +15% | 22% | 3.1× | 8.7% | +8.6% |
| Lanzhou Lishang Guochao Industrial 600738.SS | China | $445M | -16% | +2% | 36% | 4.7× | -8.0% | +1.1% |
| Shanghai Hi-Road Food Technology 300915.SZ | China | $451M | -3% | -6% | -2% | 2.5× | n/a | n/a |
| Kaili Catalyst & New Materials 688269.SS | China | $443M | -45% | +47% | 2% | 1.4× | n/a | n/a |
| Taiwan Shin Kong Security 9925.TW | Taiwan | $454M | -3% | +5% | 9% | 1.0× | -8.7% | +2.5% |
| ChengBang Syncore Technology 603316.SS | China | $456M | -30% | +48% | -14% | 5.4× | n/a | n/a |
| AvenuesAI CCAVENUE.NS | India | $457M | -8% | +110% | 3% | 0.5× | 16.3% | +64.4% |
| All for One A1OS.DE | Germany | $438M | +135% | -2% | -2% | 1.0× | 5.1% | +7.2% |
| Yonz Technology 603381.SS | China | $459M | -14% | -28% | -1% | 1.1× | n/a | n/a |
| YouGov YOU.L | United Kingdom | $437M | +45% | +2% | 4% | 1.2× | 16.7% | +18.6% |
| Shenzhen Tiansu Calibration & Testing 301449.SZ | China | $462M | -30% | +8% | 10% | 2.9× | 11.1% | +13.2% |
| Medley 4480.T | Japan | $463M | +2% | +24% | 8% | 1.9× | 16.0% | +40.0% |
| Hebei Gongda Keya Technology 301197.SZ | China | $432M | -19% | -4% | -6% | 6.7× | n/a | n/a |
| Gabia 079940.KS | South Korea | $468M | +64% | +12% | 14% | 2.6× | 1.0% | +14.7% |
| Anhui Guqi Down and Feather Textile 001390.SZ | China | $472M | -26% | +9% | 16% | 3.1× | n/a | n/a |
| Hangzhou Landscape Architecture Design Institute 300649.SZ | China | $473M | +24% | -24% | -39% | 24.6× | n/a | n/a |
| Coor Service Management COOR.ST | Sweden | $475M | -16% | -1% | 5% | 0.6× | -8.2% | +5.4% |