Loading…
Employees: 850
Size Bushiroad (7803.T) is a Japan Information Technology company (Packaged Software) with a market value of $441M, the 1139th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥506 on 6 Nov 2026.
Performance Over six months the shares gained 101.6%, against -11.4% for the median peer and +1.8% for the Japan market (cap-weighted) — highest of 20 in its peer set.
Growth Revenue grew 2.9% over the last twelve months (peer median +7.9%); the operating margin is 8.2% (peer median 5.2%).
Valuation It trades at 15.3× forward earnings against a peer median of 23.4× (4th cheapest of 14).
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 +10%, so the hurdle is -14 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 11.4 points above its cost of capital (5.0% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|---|
| Revenue | ¥57.8B | ¥57.8B | ¥56.2B | ¥46.3B | ¥48.8B |
| Revenue growth | — | +3% | +21% | -5% | — |
| Gross profit | ¥20.4B | ¥20.4B | ¥20.0B | ¥15.4B | ¥16.9B |
| EBITDA | ¥5.49B | ¥5.49B | ¥5.59B | ¥1.68B | ¥4.12B |
| Net income | ¥4.57B | ¥4.57B | ¥3.42B | ¥805M | ¥2.05B |
| Free cash flow | n/a | ¥1.02B | ¥5.31B | -¥1.13B | ¥493M |
| Capital expenditure | n/a | ¥1.04B | ¥509M | ¥770M | ¥1.49B |
| Total debt | ¥19.0B | ¥19.0B | ¥11.8B | ¥15.4B | ¥13.6B |
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 | 7803.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +8.1% | -3.8% | 5th highest of 21 |
| 6-month return | +101.6% | -11.4% | highest of 20 |
| Distance from 52-week high | -10.4% | -33.5% | 2nd highest of 21 |
| Revenue growth (TTM) | +2.9% | +7.9% | 7th lowest of 20 |
| Operating margin | 8.2% | 5.2% | 8th highest of 20 |
| Forward P/E | 15.3× | 23.4× | 4th cheapest of 14 |
| Growth the price implies (Req g, 7 yrs) | -3.9% | 15.4% | least demanding of 12 |
| Growth delivered (Del g) | +10.2% | +9.2% | 6th highest of 12 |
| Hurdle (Req g minus delivered) | -14.1 pp | +14.6 pp | 3rd least demanding of 12 |
| ROIC minus cost of capital | +11.4 pp | -7.1 pp | 5th highest of 19 |
| EV / EBITDA | 10.9× | 10.1× | 5th most expensive of 12 |
| Net debt / EBITDA | -1.8× | -2.5× | 5th most indebted of 14 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Bushiroad 7803.T | Japan | $441M | +102% | +3% | 8% | 15.3× | -3.9% | +10.2% |
| M31 Technology 6643.TWO | Taiwan | $443M | -46% | +19% | -8% | 32.0× | n/a | n/a |
| NanJing Institute of Surveying Mapping and Geotechnical Investigation 300826.SZ | China | $444M | -1% | +8% | 1% | n/a | 45.8% | +8.8% |
| Zhengzhou Jiean Hi-tech 300845.SZ | China | $444M | +5% | +6% | 7% | n/a | n/a | n/a |
| Hangzhou Century 300078.SZ | China | $438M | -33% | -46% | -2% | n/a | n/a | n/a |
| Chase Science 300941.SZ | China | $437M | -20% | +29% | 1% | n/a | n/a | n/a |
| 63 Moons Technologies 63MOONS.NS | India | $437M | +21% | +238% | -104% | n/a | n/a | n/a |
| D2L DTOL.TO | Canada | $436M | +19% | +3% | 5% | 20.8× | 15.4% | +12.4% |
| Coffee Stain COFFEE-B.ST | Sweden | $435M | -11% | -12% | 10% | 15.8× | 5.6% | -11.8% |
| Braiin BRAI | United States | $447M | -70% | n/a | n/a | n/a | n/a | n/a |
| Objective OCL.AX | Australia | $434M | -39% | +7% | 32% | 23.4× | 8.1% | +6.8% |
| UltraGreen.ai UGS.SI | Singapore | $433M | n/a | +25% | 57% | 6.2× | n/a | n/a |
| Materialise NV Sponsored ADR MTLS | United States | $432M | +25% | +10% | 2% | 42.6× | 26.0% | +9.2% |
| Dareway Intelligent Technology 688579.SS | China | $450M | -26% | -21% | -2% | 44.1× | 18.9% | +0.9% |
| IGG 0799.HK | Hong Kong | $431M | -11% | -1% | 12% | 6.0× | n/a | n/a |
| Nuix NXL.AX | Australia | $452M | +37% | +19% | 12% | 25.6× | 23.0% | +8.4% |
| Datamatics Global Services DATAMATICS.NS | India | $453M | -12% | +11% | 16% | 15.5× | 10.8% | +11.6% |
| Fino 033790.KS | South Korea | $428M | -53% | +195% | 5% | n/a | 6.6% | +60.2% |
| Capillary Technologies India CAPILLARY.NS | India | $427M | -8% | +23% | 3% | 46.9× | 49.7% | +33.9% |
| NEXON Games 225570.KS | South Korea | $457M | -18% | -31% | -26% | 24.8× | n/a | n/a |
| PlayWay Spolka Akcyjna PLW.WA | Poland | $425M | +5% | +8% | 45% | 11.0× | -3.4% | +12.7% |