SKYFALL INC

¥1,147As of Sun 8 Nov 2026, 12:00 UTC

TSE:625ACommunication

Country Japan

PE (Fwd) 7.899

TSR 10Y CAGR —

Div yield —

ROE 27.41%

Advertising Agencies

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap ¥8.382B

ROIC 122.45%

SE Grade™

Value

Quality

Moat

1Y Price

Reference

¥1,221

6.41%

(0.58%)

Price near Reference Value

TTM

FYE 30 Sep JPY

FY2024

FY2025

FY2026E

FY2027E

Trend

10Y

Peers

16.22

Revenue¥B

—

12.87

16.22

18.20

19.28

25.99%

—

25.99

Revenue growth%

—

25.99

12.25

5.95

25.99

—

14.20

Gross margin%

—

15.47

14.20

13.57

13.25

14.83

—

3.18

Operating margin%

—

1.11

3.18

4.21

4.72

2.14

—

2.75

Net margin%

—

(0.91)

2.75

4.59

5.50

0.92

—

P/E ratio (avg)x

—

10.04

7.899

—

14.85

EV/EBITx

—

12.72

13.72

—

FCF yield (avg)%

—

(24.90)

(32.89)

—

(5.81)

FCF margin%

—

5.51

(5.81)

(11.47)

(14.30)

(0.15)

—

(2.109)

FCF / Net incomex

—

(6.053)

(2.109)

(2.500)

(2.598)

(4.081)

—

122.45

ROIC%

—

122.45

29.66

15.30

122.45

—

27.41

Return on equity%

—

(8.33)

27.41

36.77

32.97

9.54

—

8.42

Return on assets%

—

(2.35)

8.42

11.77

9.73

3.04

—

EPS¥

—

114.24

145.20

—

EPS growth%

—

27.11

—

Bookvalue per sh¥

—

367.79

513.00

—

FCF per share¥

—

(285.61)

(377.26)

—

Dividend per sh¥

—

Div yield (avg)%

—

Payout ratio%

—

7.307

Shares (diluted)M

—

◌7.307

—

Buyback yield%

—

◌—

—

0.216

D/E ratiox

—

0.216

0.504

1.097

0.108

—

7.650

Enterprise value¥B

—

9.737

12.49

—

LT debt¥B

—

0.956

3.712

—

Peers (US$48.11M)

Cap (US$)

HYOJITO Co., Ltd.

50.11M

9.816x

FreakOut Holdings, inc.

49.54M

4.122x

Members Co., Ltd.

47.28M

9.860x

EQ Inc.

47.29M

—

Capital

TTM

10Y

Leveragex

(1.385)

(6.043)

EBIT/Intx

231.5

157.0

Own earn%

—

Sh yield%

—

Owners

Insiders/Inst%

60.62

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

—

Revenue growth years

—

EPS growth years

—

Dividend streakyrs

—

Op margin range%

—

$1 testx

—

Incr. ROIC%

—

Skyfall Inc. provides digital marketing and advertising technology (AdTech) services in Japan. The company offers services, such as marketing support and media platform development, to connect users with products and services and support the growth of partner companies.

Growth vs revenue

Latest

Trend

1Y CAGR

Rel growth

Revenue

¥16.22B

25.99%

1.00×

Cost of revenue

¥13.91B

27.88%

1.01×

Operating expenses

¥1.788B

(3.24%)

0.77×

Asset mix

Trend

Other

78.36%

Cash and investments

21.34%

Goodwill & intangibles

0.30%

Reinvestment returns

No breakdown available