Loading…
Employees: 4,164
Size ITOKI (7972.T) is a Japan Industrials company (Office Equipment/Supplies) with a market value of $784M, the 850th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,337 on 6 Nov 2026.
Performance Over six months the shares fell 26.2%, against -1.3% for the median peer and +1.8% for the Japan market (cap-weighted) — 3rd lowest of 20 in its peer set.
Growth Revenue grew 9.7% over the last twelve months (peer median +5.6%); the operating margin is 9.1% (peer median 6.8%).
Valuation It trades at 10.3× forward earnings against a peer median of 14.6× (4th cheapest of 18).
Price implies For today's price to make sense, revenue must grow about 2% a year for seven years (Req g). Recent delivered growth is +6%, so the hurdle is -4 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 5.5 points above its cost of capital (8.4% WACC).
Next results Next results expected around 15 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥163B | ¥154B | ¥138B | ¥133B | ¥123B |
| Revenue growth | — | +11% | +4% | +8% | — |
| Gross profit | ¥69.1B | ¥64.8B | ¥55.2B | ¥52.2B | ¥45.7B |
| EBITDA | ¥19.5B | ¥17.9B | ¥13.2B | ¥11.4B | ¥7.82B |
| Net income | ¥10.2B | ¥9.38B | ¥7.18B | ¥5.91B | ¥5.29B |
| Free cash flow | n/a | ¥5.19B | -¥4.15B | ¥3.00B | ¥1.66B |
| Capital expenditure | n/a | ¥6.02B | ¥6.04B | ¥3.32B | ¥4.14B |
| Total debt | ¥31.4B | ¥35.1B | ¥37.9B | ¥17.3B | ¥19.5B |
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 | 7972.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -4.5% | -0.2% | 6th lowest of 20 |
| 6-month return | -26.2% | -1.3% | 3rd lowest of 20 |
| Distance from 52-week high | -36.8% | -24.5% | 6th lowest of 20 |
| Revenue growth (TTM) | +9.7% | +5.6% | 7th highest of 20 |
| Operating margin | 9.1% | 6.8% | 7th highest of 20 |
| Forward P/E | 10.3× | 14.6× | 4th cheapest of 18 |
| Growth the price implies (Req g, 7 yrs) | 1.7% | -2.4% | 7th most demanding of 19 |
| Growth delivered (Del g) | +5.7% | +7.5% | 9th lowest of 19 |
| Hurdle (Req g minus delivered) | -4.0 pp | -3.2 pp | 9th least demanding of 19 |
| ROIC minus cost of capital | +5.5 pp | +2.7 pp | 7th highest of 20 |
| EV / EBITDA | 7.0× | 9.0× | 2nd cheapest of 12 |
| Net debt / EBITDA | 0.6× | 0.5× | 6th most indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| ITOKI 7972.T | Japan | $784M | -26% | +10% | 9% | 10.3× | 1.7% | +5.7% |
| Shenzhen Comix 002301.SZ | China | $717M | -1% | +13% | 1% | 32.5× | -0.5% | +8.4% |
| Horizon Fixture 6957.TW | Taiwan | $712M | +162% | +15% | 18% | 20.3× | 8.6% | +9.6% |
| Zhejiang Dafeng Industry 603081.SS | China | $679M | -14% | +18% | 0% | 27.5× | -4.3% | -1.0% |
| Jinbei Automotive 600609.SS | China | $618M | -21% | +4% | 7% | n/a | -5.4% | -3.6% |
| UE Furniture 603600.SS | China | $579M | -1% | +13% | 6% | 12.5× | -7.9% | +7.3% |
| Loctek Ergonomic Technology 300729.SZ | China | $552M | -13% | +6% | 6% | 22.4× | -9.4% | +28.2% |
| Henglin Home Furnishings 603661.SS | China | $543M | -13% | +13% | 4% | 12.7× | -11.5% | +19.8% |
| West Coast Paper Mills WSTCSTPAPR.NS | India | $516M | +42% | +8% | 6% | 13.0× | 28.8% | +13.8% |
| F.I.L.A. - Fabbrica Italiana Lapis ed Affini FILA.MI | Italy | $509M | +1% | +1% | 11% | 9.8× | -4.3% | -1.2% |
| Guangbo Group Stock 002103.SZ | China | $507M | -19% | +4% | 5% | 20.8× | 7.0% | +1.1% |
| ACCO Brands ACCO | United States | $467M | +25% | +2% | 7% | 5.5× | -0.9% | -1.6% |
| DOMS Industries DOMS.NS | India | $1.32B | -13% | +18% | 11% | 56.1× | n/a | n/a |
| MCC Meili Cloud Computing Industry Investment 000815.SZ | China | $1.41B | -29% | -25% | 10% | n/a | 51.4% | -21.7% |
| MillerKnoll MLKN | United States | $1.48B | +32% | +1% | 6% | 11.2× | 7.3% | +9.3% |
| PILOT 7846.T | Japan | $1.62B | +33% | +7% | 14% | 14.6× | -3.8% | +7.7% |
| Konica Minolta 4902.T | Japan | $1.79B | +14% | 0% | 5% | 9.7× | -5.6% | +4.7% |
| Navneet Education NAVNETEDUL.NS | India | $303M | -13% | -4% | 10% | 16.8× | 19.3% | +16.0% |
| Kokuyo 7984.T | Japan | $2.23B | +9% | +9% | 7% | 16.9× | -6.2% | +3.7% |
| Ningbo Huaxiang Electronic 002048.SZ | China | $2.60B | -27% | -19% | 7% | 11.3× | 0.1% | +9.1% |