Overview
Services

and factory,inc

and factory, Inc. develops and operates smartphone applications and web services, with its APP business centered on manga apps (e.g., Manga UP!, Manga Park, Manga Mee, Sunday Webry) co-developed with major Japanese publishers such as Square Enix, Hakusensha, Shueisha, and Shogakukan, as well as fortune-telling apps including 'uraraca'. The company's competitive strength lies in its proprietary UI/UX design capabilities, enabling superior user experiences that drive in-app purchases and advertising revenues. The company also operates an RET business, leveraging its digital product development expertise to expand into new domains beyond entertainment.

Market Cap
¥2.21B
US$14.1M
EV
¥1.67B
US$10.7M
Stock¥196▼-0.51%
US$1 = ¥156.80 (2026-10-23)
LTM EV/EBITDA
59.8
x
LTM EV/EBIT
278.8
x
LTM PER
315.4
x
LTM PBR
2.5
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-34.2%pt
1001
Oct 24, 25 – Oct 23, 26StockTOPIX
1Oct 16, 26Full-year FY2026/08 earnings announced
MC → EV Bridge
2.21BUS$14.1MMarket Cap0.31BUS$1.97M+ Debt0.80BUS$5.10M− Cash0.05BUS$0.29M− Inv. Sec.0.00BUS$0.01M+ NCI1.67BUS$10.7MEV
AI Briefing
Generating insights…
Performance & Balance
Revenue 5Y (¥B)
2.83US$18.1M'22/82.98US$19.0M'23/85.02US$32.0M'24/83.21US$20.5M'25/83.14US$20.0M'26/8
EBITDA 5Y (¥B)
0.13US$0.85M'22/80.20US$1.28M'23/8-0.24-US$1.54M'24/8-0.24-US$1.53M'25/80.02US$0.12M'26/8
Net Income 5Y (¥B)
-0.35-US$2.23M'22/80.08US$0.50M'23/80.09US$0.56M'24/8-0.33-US$2.08M'25/80.01US$0.04M'26/8
Capital Structure
74%
26%
EquityD/E 0.35xDebt
Liquidity vs Debt 5Y (¥B)▲ Net Cash
CashInv. Sec.Debt
0.64US$4.11M3.42US$21.8M'22/81.09US$6.96M3.31US$21.1M'23/81.59US$10.1M0.46US$2.91M'24/80.91US$5.78M0.36US$2.28M'25/8'26/8
Shareholders
Top 10 hold 60.2%
1
Takamiki OHARA
21.29%
2
SEPTENI HOLDINGS CO.,LTD.
21.29%
3
Rinji AOKI
4.56%
4
Square Enix Holdings Co., Ltd.
3.37%
5
Shu TAKEHANA
2.52%
6
Shogakukan Inc.
1.71%
7
Shueisha Inc.
1.71%
8
Hakusensha, Inc.
1.71%
9
SBI SECURITIES Co., Ltd.
1.40%
10
Yohei IIMURA
0.64%
Management
6 officers
Takamiki OHARA
Director and Chairman of the Board
Apr 2009 Joined CA Mobile, Inc. (currently CAM Inc.) Jun 2009 Seconded to zeronana Inc. Feb 2011 Established docks Inc.; assumed position of Director May 2012 Established famous Inc.; assumed position of Representative Director Oct 2012 Established Tsutekoto Inc. (currently H Inc.); assumed position of Representative Director Aug 2013 Assumed position of Director, Tsukuruba Inc. Jul 2014 Established Days Inc.; assumed position of Director Sep 2014 Established the Company; assumed position of Representative Director Oct 2015 Established C-studio Inc.; assumed position of Director Nov 2019 Assumed position of Representative Director and Chairman, the Company Apr 2020 Established brew Inc.; assumed position of Representative Director and President (current) Nov 2020 Assumed position of Director and Chairman, the Company (current) Jul 2021 Assumed position of Director, BLANC Inc. (current) Sep 2021 Established WOKE Inc. (currently narrative Inc.); assumed position of Representative Director and President (current) Feb 2022 Established divi Inc. (currently narrative Inc.); assumed position of Director Concurrent positions: Representative Director and President, brew Inc.; Representative Director and President, narrative Inc.
1984-08-01
Rinji AOKI
Representative Director, President
Apr 2006 Joined CA Mobile, Inc. (currently CAM Inc.) Oct 2008 Seconded to zeronana Inc. Feb 2012 Joined docks Inc. Aug 2015 Assumed position of Director, the Company; in charge of Smartphone APP Division Oct 2015 Established C-studio Inc.; assumed position of Representative Director Nov 2019 Assumed position of Representative Director and President, the Company (current) Sep 2022 In charge of Manga Division
1983-11-15
Masataka NAGAE
Director, Manager of Corporate Division
Jul 2012 Founded Plastee Educational Research Institute Co., Ltd.; assumed position of Director Jan 2019 Joined Tohyo Audit Corporation Sep 2021 Joined Traders Holdings Co., Ltd. Jun 2022 Assumed position of General Manager, Finance Department, the same company Aug 2022 Registered as Certified Public Accountant Oct 2024 Registered as Certified Tax Accountant Nov 2025 Assumed position of Director, the Company (current) In charge of Corporate Division (current)
1987-06-22
Katsuhiro SUZUKI
Director (Audit and Supervisory Committee Member)
Dec 2013 Joined Arata Audit Corporation (currently PwC Japan LLC) May 2023 Registered as Certified Public Accountant Jun 2023 Registered as Certified Tax Accountant Jul 2023 Representative, Shinjuku Chuo Accounting Office (current) Feb 2025 Assumed position of Outside Audit & Supervisory Board Member, Equity Funding Inc. (current) Nov 2025 Assumed position of Outside Director (Audit and Supervisory Committee Member), the Company (current) Concurrent positions: Representative, Shinjuku Chuo Accounting Office
1984-01-11
Shuntaro ONAGI
Director (Audit and Supervisory Committee Member)
Dec 2012 Registered as Attorney-at-Law (Tokyo Bar Association) Dec 2012 Joined Yaesu Sogo Law Office Apr 2016 Joined GVA Law Office, Attorneys at Law Corporation Jul 2016 Assumed position of Outside Audit & Supervisory Board Member, the Company Oct 2020 Assumed position of Representative Attorney, GVA Law Office, Attorneys at Law Corporation (current) Jul 2022 Assumed position of Audit Director, General Incorporated Association Startup Association (current) Nov 2023 Assumed position of Outside Director (Audit and Supervisory Committee Member), the Company (current) Jul 2024 Assumed position of Outside Audit & Supervisory Board Member, WARC Inc. (current) Concurrent positions: Representative Attorney, GVA Law Office, Attorneys at Law Corporation
1986-03-17
Kanae KURE
Director (Audit and Supervisory Committee Member)
Apr 2010 Joined Septeni Holdings Co., Ltd.; seconded to Septeni Co., Ltd. Oct 2011 Joined Business Planning Department, Septeni Holdings Co., Ltd. Mar 2019 Director, Lion Digital Global LTD (current) Oct 2020 General Manager, Business Planning Department, Septeni Holdings Co., Ltd. Dec 2021 Director, PERF Inc. Jan 2022 Group Executive Officer, Septeni Holdings Co., Ltd. Feb 2022 Managing Director, Septeni Asia Pacific Pte. Ltd. (current) Nov 2023 Assumed position of Outside Director (Audit and Supervisory Committee Member), the Company (current) Mar 2024 Assumed position of Director, Dentsu Digital Inc. (current) Apr 2024 Group Senior Executive Officer, Septeni Holdings Co., Ltd. (current) Apr 2024 Director, Komisma Inc. (current) Jan 2025 Representative Director, Septeni Incubate Inc. (current) Concurrent positions: Representative Director, Septeni Incubate Inc. (current)
1985-06-14
Large Shareholding Reports
No filings
Disclosures
No disclosures
Primary Source Filings
TDnet
2026-10-15
Full-Year Earnings Flash
FY ending Aug 2026
TDnet
2026-07-15
Q3 Earnings Flash
FY ending Aug 2026
EDINET
2026-04-14
Semi-Annual Securities Report
Period: Sep 2025 – Aug 2026
TDnet
2026-01-14
Q1 Earnings Flash
FY ending Aug 2026
EDINET
2025-11-25
Annual Securities Report
Period: Sep 2024 – Aug 2025
TDnet
2025-07-15
Q3 Earnings Flash
FY ending Aug 2025
EDINET
2025-04-14
Semi-Annual Securities Report
Period: Sep 2024 – Aug 2025
TDnet
2025-01-14
Q1 Earnings Flash
FY ending Aug 2025
EDINETAmended
2024-11-28
Amended Annual Securities Report
Period: Sep 2023 – Aug 2024
EDINET
2024-11-27
Annual Securities Report
Period: Sep 2023 – Aug 2024
EDINET
2024-07-12
Quarterly Securities Report
Period: Mar 2024 – May 2024
EDINET
2024-04-12
Quarterly Securities Report
Period: Dec 2023 – Feb 2024
EDINET
2024-01-12
Quarterly Securities Report
Period: Sep 2023 – Nov 2023
EDINET
2023-11-29
Annual Securities Report
Period: Sep 2022 – Aug 2023
EDINET
2023-07-14
Quarterly Securities Report
Period: Mar 2023 – May 2023
EDINET
2023-04-14
Quarterly Securities Report
Period: Dec 2022 – Feb 2023
EDINET
2023-01-13
Quarterly Securities Report
Period: Sep 2022 – Nov 2022
EDINET
2022-11-28
Annual Securities Report
EDINETAmended
2022-11-01
Amended Securities Registration Statement
EDINETAmended
2022-10-26
Amended Securities Registration Statement
EDINET
2022-10-25
Securities Registration Statement
EDINET
2022-07-15
Quarterly Securities Report
EDINET
2022-04-14
Quarterly Securities Report
EDINET
2022-01-14
Quarterly Securities Report
EDINET
2021-11-30
Annual Securities Report
EDINET
2021-07-15
Quarterly Securities Report
EDINET
2021-04-14
Quarterly Securities Report
EDINET
2021-01-14
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →