Data is not available at this time.
Nexyz. Group Corporation operates across diversified segments, primarily focusing on energy and environment solutions, electronic media, and ancillary services in Japan. The company’s energy business provides commercial equipment management, including LED lighting and HVAC systems, alongside electricity services for residential and corporate clients, positioning it as a niche player in Japan’s energy efficiency sector. Its electronic media division creates digital and print content, spanning lifestyle, regional tourism, and e-commerce support, leveraging digital transformation trends. Additionally, Nexyz. Group has expanded into health consulting, stock market support, and medical resource apps, reflecting a strategy to capitalize on Japan’s aging population and digital adoption. The company’s broad yet specialized portfolio allows it to serve diverse customer needs while maintaining a localized market presence. Despite operating in competitive industries, Nexyz. Group differentiates itself through integrated service offerings and regional expertise, particularly in energy-saving solutions and hyper-local media. Its franchised beauty studios and medical app (AIMED) further enhance its ecosystem, though these segments remain relatively small compared to its core operations.
Nexyz. Group reported revenue of JPY 24.5 billion for the fiscal year, with net income of JPY 611 million, reflecting modest profitability. The diluted EPS of JPY 46.97 indicates reasonable earnings distribution across its 13 million outstanding shares. Operating cash flow stood at JPY 1.03 billion, supported by controlled capital expenditures of just JPY 52 million, suggesting efficient cash management. However, the company’s operating margins appear constrained, likely due to the fragmented nature of its diversified businesses.
The company’s earnings power is driven by its energy and media segments, though profitability is diluted by smaller ventures. With a net income margin of approximately 2.5%, capital efficiency remains moderate. The low capex intensity suggests a focus on asset-light operations, but reinvestment in growth initiatives appears limited, potentially capping long-term scalability.
Nexyz. Group maintains a solid liquidity position, with JPY 5.84 billion in cash against total debt of JPY 5.7 billion, indicating balanced leverage. The debt-to-equity ratio appears manageable, though further details on maturity profiles would clarify refinancing risks. The company’s financial health is stable, supported by consistent cash generation and minimal capex demands.
Growth trends are mixed, with core energy and media segments likely steady but newer initiatives like AIMED and beauty studios still scaling. The dividend payout of JPY 20 per share reflects a conservative policy, prioritizing liquidity over aggressive shareholder returns. Future growth may hinge on expanding high-margin digital services or energy efficiency demand in Japan.
With a market cap of JPY 10.7 billion, the company trades at a P/E of approximately 17.5x, aligning with niche industrials peers. The negative beta (-0.218) suggests low correlation to broader markets, possibly due to its specialized operations. Investors likely price in steady but unspectacular growth, given its diversified yet fragmented business model.
Nexyz. Group’s strengths lie in its regional expertise and integrated service offerings, particularly in energy efficiency and hyper-local media. However, its outlook depends on scaling newer digital initiatives and maintaining cost discipline. Macro trends like Japan’s energy transition and digital adoption could provide tailwinds, but execution risks in non-core segments remain a challenge.
Company description, financial data from disclosed filings (FY ending 2024-09-30), and market data from JPX.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |