Loading…
Employees: 1,815
Size Medley (4480.T) is a Japan Industrials company (Miscellaneous Commercial Services) with a market value of $463M, the 1118th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,295 on 6 Nov 2026.
Performance Over six months the shares gained 1.9%, against -15.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 5th highest of 21 in its peer set.
Growth Revenue grew 24.0% over the last twelve months (peer median +8.5%); the operating margin is 7.7% (peer median 7.3%).
Valuation It trades at 28.4× forward earnings against a peer median of 18.7× (2nd most expensive of 11).
Price implies For today's price to make sense, revenue must grow about 16% a year for seven years (Req g). Recent delivered growth is +40%, so the hurdle is -24 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 2.0 points above its cost of capital (8.0% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥41.0B | ¥36.8B | ¥29.3B | ¥20.5B | ¥14.2B |
| Revenue growth | — | +26% | +43% | +45% | — |
| Gross profit | ¥25.5B | ¥22.3B | ¥18.2B | ¥13.4B | ¥9.51B |
| EBITDA | ¥5.71B | ¥4.61B | ¥4.00B | ¥3.32B | ¥1.86B |
| Net income | ¥1.82B | ¥975M | ¥2.80B | ¥2.57B | ¥1.02B |
| Free cash flow | n/a | ¥3.28B | ¥2.38B | ¥3.67B | ¥1.87B |
| Capital expenditure | n/a | ¥494M | ¥288M | ¥403M | ¥378M |
| Total debt | ¥18.8B | ¥16.1B | ¥15.2B | ¥1.66B | ¥2.38B |
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 | 4480.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | 0.0% | -5.4% | 6th highest of 21 |
| 6-month return | +1.9% | -15.7% | 5th highest of 21 |
| Distance from 52-week high | -24.5% | -31.8% | 9th highest of 21 |
| Revenue growth (TTM) | +24.0% | +8.5% | 5th highest of 21 |
| Operating margin | 7.7% | 7.3% | 10th highest of 21 |
| Forward P/E | 28.4× | 18.7× | 2nd most expensive of 11 |
| Growth the price implies (Req g, 7 yrs) | 16.0% | 4.9% | 4th most demanding of 13 |
| Growth delivered (Del g) | +40.0% | +6.9% | 2nd highest of 13 |
| Hurdle (Req g minus delivered) | -24.0 pp | -8.3 pp | 2nd least demanding of 13 |
| ROIC minus cost of capital | +2.0 pp | +1.0 pp | 8th highest of 19 |
| EV / EBITDA | 14.0× | 9.8× | 3rd most expensive of 8 |
| Net debt / EBITDA | 1.2× | -2.4× | 2nd most indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Medley 4480.T | Japan | $463M | +2% | +24% | 8% | 28.4× | 16.0% | +40.0% |
| Shenzhen Tiansu Calibration & Testing 301449.SZ | China | $462M | -30% | +8% | 10% | n/a | 11.1% | +13.2% |
| Yonz Technology 603381.SS | China | $459M | -14% | -28% | -1% | n/a | n/a | n/a |
| Gabia 079940.KS | South Korea | $468M | +64% | +12% | 14% | n/a | 1.0% | +14.7% |
| AvenuesAI CCAVENUE.NS | India | $457M | -8% | +110% | 3% | 14.4× | 16.3% | +64.4% |
| ChengBang Syncore Technology 603316.SS | China | $456M | -30% | +48% | -14% | n/a | n/a | n/a |
| Anhui Guqi Down and Feather Textile 001390.SZ | China | $472M | -26% | +9% | 16% | 17.6× | n/a | n/a |
| Taiwan Shin Kong Security 9925.TW | Taiwan | $454M | -3% | +5% | 9% | n/a | -8.7% | +2.5% |
| Hangzhou Landscape Architecture Design Institute 300649.SZ | China | $473M | +24% | -24% | -39% | n/a | n/a | n/a |
| Shanghai Hi-Road Food Technology 300915.SZ | China | $451M | -3% | -6% | -2% | 19.1× | n/a | n/a |
| Coor Service Management COOR.ST | Sweden | $475M | -16% | -1% | 5% | 12.7× | -8.2% | +5.4% |
| Latent View Analytics LATENTVIEW.NS | India | $449M | -34% | +20% | 18% | 19.8× | 24.4% | +28.2% |
| Tatung System Technologies 8099.TWO | Taiwan | $449M | +132% | +41% | 7% | n/a | 9.3% | +3.2% |
| INTAGE 4326.T | Japan | $448M | +12% | +5% | 9% | n/a | -4.5% | +3.1% |
| Beijing Dataway Horizon 301169.SZ | China | $447M | -41% | +10% | -8% | 137.8× | n/a | n/a |
| BBK Test Systems 301598.SZ | China | $446M | -20% | +15% | 22% | n/a | 8.7% | +8.6% |
| Lanzhou Lishang Guochao Industrial 600738.SS | China | $445M | -16% | +2% | 36% | 18.3× | -8.0% | +1.1% |
| eGuarantee 8771.T | Japan | $482M | -5% | +5% | 48% | 19.4× | -6.7% | +8.3% |
| Kaili Catalyst & New Materials 688269.SS | China | $443M | -45% | +47% | 2% | 20.4× | n/a | n/a |
| Shenzhen Water Planning & Design Institute 301038.SZ | China | $484M | -26% | +6% | 8% | n/a | 20.2% | -1.9% |
| LINE Pay Taiwan 7722.TW | Taiwan | $484M | -16% | +20% | 6% | 18.3× | n/a | n/a |