Full history for every metric is available with a Kvantra account

Stock profile

With us Corporation (9696.T)

Country: JapanSector: Consumer DefensiveIndustry: Education & Training ServicesExchange: JPX

Delisted · last close 3 Sep 2025

Current price
3,225.00 JPY0.00%
Last close 3 Sep 2025
Benchmarks

Key financial summary

Financials in JPY
201920202021202220232024TTM
Total revenue¥bn18161820212222
Operating profit¥bn21
Net profit¥bn0111100
EPS reported¥45.4417.70
Operating cashflow per share¥157.70.00
Capex per share¥47.670.00
FCF per share¥110.00.00
Free cash flow¥bn10
Net debt¥bn-6-4
Book value equity¥bn65
Book value per share¥651.7584.9
Number of sharesm9.139.04
DPS (TTM paid)¥60.000.00

Financial summary

Financials in JPY
201920202021202220232024TTM
Value
P/E TTMx48.42-
P/B LTMx3.345.51
P/S LTMx0.901.30
P/FCF LTMx20.000.00
EV/EBITDA LTMx8.2320.13
EV/Sales LTMx0.631.12
Earnings Yield LTM%2.07%-1.41%
FCF Yield%5.00%0.00%
Quality
ROE%6.97%-7.33%
ROIC%6.19%1.93%
Operating margin%7.56%1.58%
Gross margin%34.08%31.52%
FCF/Sales%4.52%0.00%
Growth and momentum
EPS Growth YoY%-54.30%-81.03%
Sales Growth YoY%+6.29%+7.52%
Net Income Growth YoY%-54.16%-80.59%
FCF Growth%+60.58%-
Operating Profit Growth%-15.56%-34.14%
Dividend and capital structure
Dividend Yield%3.17%0.00%
Dividend Growth%+500.00%-100.00%
Payout Ratio%152.07%0.00%
FCF/Debtx0.300.00
Net Debt/EBITDAx-3.6089.97
EBIT/Net interestx70.5611.30
Net debt/market cap%-30.63%-14.11%
Net debt/Equityx-1.02-0.78
Gross debt/equityx0.550.37

Company overview

With us Corporation, including its subsidiaries, functions as a comprehensive education service provider throughout Japan. The company operates cram schools, delivering academic instruction, university entrance exam preparation, personal development guidance, and scholastic support for high school students, all leveraging its proprietary "plus cycle" learning method. Its extensive service portfolio further encompasses high school and career support, offering additional examination guidance, Japanese language education, and online classes for elementary, junior high, and high school students. The company also provides qualification and language courses for adult professionals, develops career education content for educational institutions, and offers technology solutions such as ICT equipment and network infrastructure. Additionally, it creates and distributes content for both corporate clients and the wider public. Beyond these offerings, With us specializes in corporate e-learning solutions, produces educational materials for employee development, and provides linguistic services, including interpretation and translation. The corporation's diverse operations also extend into English language programs for toddlers and schools, advertising, and healthcare. Established in 1976, the company is headquartered in Osaka, Japan.

WebsiteN/A
IndustryEducation & Training Services
CountryJapan
Trades inJPY

Similar companies

For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.

Delisted · last close 3 Sep 2025

With us Corporation (9696.T)

9696.T · JPX · Consumer Defensive
3,225.00 JPY0.00%
Benchmarks
Financialsin JPY
20232024TTM
About

With us Corporation, including its subsidiaries, functions as a comprehensive education service provider throughout Japan. The company operates cram schools, delivering academic instruction, university entrance exam preparation, personal development guidance, and scholastic support for high school students, all leveraging its proprietary "plus cycle" learning method. Its extensive service portfolio further encompasses high school and career support, offering additional examination guidance, Japanese language education, and online classes for elementary, junior high, and high school students. The company also provides qualification and language courses for adult professionals, develops career education content for educational institutions, and offers technology solutions such as ICT equipment and network infrastructure. Additionally, it creates and distributes content for both corporate clients and the wider public. Beyond these offerings, With us specializes in corporate e-learning solutions, produces educational materials for employee development, and provides linguistic services, including interpretation and translation. The corporation's diverse operations also extend into English language programs for toddlers and schools, advertising, and healthcare. Established in 1976, the company is headquartered in Osaka, Japan.

IndustryEducation & Training Services
CountryJapan
Trades inJPY

For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.

Unlock all fundamental data

Sign up for Free

Unlock all fundamental data

Sign up for Free