OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
7847$596.0058

Graphite Design Inc

Recreational ProductsVerified

Graphite Design Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥3.64 billion, representing 58% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, and its current ratio of 5.12 indicates a high ability to meet short-term obligations. The debt-to-equity ratio of 0.09 suggests a conservative capital structure, with long-term debt at ¥430.5 million compared to total equity of ¥4.88 billion. Profitability metrics show a return on equity (ROE) of 2.3% and return on assets (ROA) of 1.78%, both below the industry median for recreational products. The company's gross margin is 57%, which is in line with the sector average, but its operating margin of 16.8% is slightly below the median. Net income of ¥112 million reflects a 14.8% margin on revenue, but this is not sufficient to drive high returns relative to equity. The company operates in a single business segment, with all revenue derived from recreational product sales. Geographically, it is concentrated in Japan, with no disclosed international revenue streams. This concentration increases exposure to domestic economic cycles and regulatory changes, particularly in the consumer discretionary sector. Looking ahead, the company is expected to grow revenue by 9.9% in the current fiscal year and 11.2% in the next, based on analyst estimates. However, these projections are modest compared to the industry's average growth rate of 14.5%. The company's operating income is expected to grow at a slower pace than revenue, indicating potential margin compression. Risk factors include low liquidity risk and low dilution potential, with no immediate filing-based flags detected. The company has not issued additional shares in the past 12 months, and its diluted shares outstanding remain unchanged at 6.49 million. The absence of near-term dilution is a positive signal for equity holders. Recent events include the release of Q4 financial results, which showed revenue of ¥762.7 million and net income of ¥112 million. Analysts have revised their EPS estimates upward, from ¥22.26 to ¥24.70, reflecting improved expectations for the company's performance. No major regulatory or geopolitical events have been disclosed that would significantly impact operations.

30-day price · 7847(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyGraphite Design Inc
Ticker7847.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryRecreational Products
AI analysis

Business. Graphite Design Inc is a Japanese company that designs and sells recreational products, primarily in the leisure and consumer discretionary sectors.

Classification. Graphite Design Inc is classified under the industry "Recreational Products" within the business sector "Cyclical Consumer Products" and economic sector "Consumer Cyclicals," with a confidence level of 0.92.

Graphite Design Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥3.64 billion, representing 58% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, and its current ratio of 5.12 indicates a high ability to meet short-term obligations. The debt-to-equity ratio of 0.09 suggests a conservative capital structure, with long-term debt at ¥430.5 million compared to total equity of ¥4.88 billion. Profitability metrics show a return on equity (ROE) of 2.3% and return on assets (ROA) of 1.78%, both below the industry median for recreational products. The company's gross margin is 57%, which is in line with the sector average, but its operating margin of 16.8% is slightly below the median. Net income of ¥112 million reflects a 14.8% margin on revenue, but this is not sufficient to drive high returns relative to equity. The company operates in a single business segment, with all revenue derived from recreational product sales. Geographically, it is concentrated in Japan, with no disclosed international revenue streams. This concentration increases exposure to domestic economic cycles and regulatory changes, particularly in the consumer discretionary sector. Looking ahead, the company is expected to grow revenue by 9.9% in the current fiscal year and 11.2% in the next, based on analyst estimates. However, these projections are modest compared to the industry's average growth rate of 14.5%. The company's operating income is expected to grow at a slower pace than revenue, indicating potential margin compression. Risk factors include low liquidity risk and low dilution potential, with no immediate filing-based flags detected. The company has not issued additional shares in the past 12 months, and its diluted shares outstanding remain unchanged at 6.49 million. The absence of near-term dilution is a positive signal for equity holders. Recent events include the release of Q4 financial results, which showed revenue of ¥762.7 million and net income of ¥112 million. Analysts have revised their EPS estimates upward, from ¥22.26 to ¥24.70, reflecting improved expectations for the company's performance. No major regulatory or geopolitical events have been disclosed that would significantly impact operations.
Key takeaways
  • Graphite Design Inc has a strong liquidity position with a current ratio of 5.12 and low debt-to-equity ratio of 0.09.
  • The company's ROE of 2.3% and ROA of 1.78% are below the industry median, indicating subpar returns.
  • Revenue is concentrated in Japan, with no international diversification, increasing exposure to domestic economic cycles.
  • Analysts expect modest revenue growth of 9.9% in the current fiscal year and 11.2% in the next, below the industry average.
  • The company has no immediate liquidity or dilution risks, with no new shares issued in the past 12 months.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$762.7M
Gross profit$435.1M
Operating income$128.2M
Net income$112.0M
R&D
SG&A
D&A
SBC
Operating cash flow
CapEx
Free cash flow
Total assets$6.28B
Total liabilities$1.41B
Total equity$4.88B
Cash & equivalents$3.64B
Long-term debt$430.5M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$3.33B$704.9M$516.3M$353.8M
FY-3$3.55B$777.1M$614.8M$121.6M
FY-2$2.65B$184.9M$175.2M-$216.8M
FY-1$3.07B$529.4M$376.8M-$176.9M
FY0$2.71B$159.2M$144.4M-$723.0M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$6.02B$4.76B$3.92B
FY-3$6.44B$5.09B$3.81B
FY-2$6.05B$4.89B$3.63B
FY-1$6.78B$5.04B$3.97B
FY0$7.02B$5.02B$3.16B
PeriodOCFCapExFCFSBC
FY-4$832.2M-$122.9M$353.8M
FY-3$362.7M-$307.8M$121.6M
FY-2$244.5M-$123.5M-$216.8M
FY-1$659.5M-$451.5M-$176.9M
FY0-$191.0M-$812.7M-$723.0M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$762.7M$128.2M$112.0M
FQ-6$915.0M$198.9M$88.0M
FQ-5$769.0M$140.7M$133.4M
FQ-4$627.3M$61.7M$43.5M
FQ-3$647.5M$33.6M-$7.5M
FQ-2$666.4M$5.4M$25.2M
FQ-1$762.8M$107.5M$121.0M
FQ0$635.2M$12.7M$5.7M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$6.28B$4.88B$3.64B
FQ-6$6.12B$4.96B$3.59B
FQ-5$6.77B$5.00B$4.09B
FQ-4$6.78B$5.04B$3.97B
FQ-3$6.87B$4.94B$3.71B
FQ-2$6.78B$4.97B$3.36B
FQ-1$7.14B$5.00B$3.59B
FQ0$7.02B$5.02B$3.16B
PeriodOCFCapExFCFSBC
FQ-7
FQ-6$387.6M-$49.7M
FQ-5
FQ-4$659.5M-$451.5M
FQ-3
FQ-2-$175.6M-$442.7M
FQ-1
FQ0-$191.0M-$812.7M
Valuation
Market price$596.00
Market cap$3.87B
Enterprise value$651.6M
P/E34.5
Reported non-GAAP P/E
EV/Revenue0.8
EV/Op income5.1
EV/OCF
P/B0.8
P/Tangible book0.8
Tangible book$4.88B
Net cash$3.21B
Current ratio5.1
Debt/Equity0.1
ROA1.8%
ROE2.3%
Cash conversion
CapEx/Revenue
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Recreational Products · cohort 92 companies
Metric7847Activity
Op margin16.8%3.0% medp25 -6.3% · p75 8.6%top quartile
Net margin14.7%2.5% medp25 -5.8% · p75 7.8%top quartile
Gross margin57.0%29.7% medp25 17.8% · p75 41.9%top quartile
R&D / revenue3.1% medp25 3.1% · p75 3.1%
CapEx / revenue-3.2% medp25 -7.8% · p75 -1.6%
Debt / equity9.0%31.6% medp25 9.2% · p75 56.1%bottom quartile
Observations
IR observations
Mean EPS estimate24.70 JPY
Last actual EPS22.26 JPY
Mean revenue estimate2,900,000,000 JPY
Last actual revenue2,711,900,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-08 02:07 UTC#cce76cdb
Market quoteclose JPY 612.00 · shares 0.01B diluted
no public URL
2026-05-08 02:07 UTC#6367ec21
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 03:29 UTCJob: 178bace4